Property Info
- MLS O6255536
- Unit No 12
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1071
- Foundation Slab
- Min Lease Slab
- HOA Fees $371.70
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield7.7% | Annual Rent$22,320.00 | Property Taxes$2,585.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,320.00 $1,860.00 / mo | $111,600.00 $1,860.00 / mo | $223,200.00 $1,860.00 / mo | |||
| Estimated Expenses | $2,585.00 | $12,925.00 | $25,850.00 | |||
| Net Cash Flow | $19,735.00 | $98,675.00 | $197,350.00 | |||
| HOA Fees | $4,460.40 | $22,302.00 | $44,604.00 |