Property Info
- MLS O6257781
- Unit No 301
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1268
- Foundation Slab
- Min Lease Slab
- HOA Fees $355.19
Interior Features
- Ceiling Fans(s)
- Thermostat Attic Fan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.4% | Annual Rent$22,200.00 | Property Taxes$3,679.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,679.00 | $18,395.00 | $36,790.00 | |||
| Net Cash Flow | $18,521.00 | $92,605.00 | $185,210.00 | |||
| HOA Fees | $4,262.28 | $21,311.40 | $42,622.80 |