Property Info
- MLS O6259821
- Unit No 2035A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1192
- Foundation Slab
- Min Lease Slab
- HOA Fees $435.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield9.9% | Annual Rent$23,040.00 | Property Taxes$2,706.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,040.00 $1,920.00 / mo | $115,200.00 $1,920.00 / mo | $230,400.00 $1,920.00 / mo | |||
| Estimated Expenses | $2,706.00 | $13,530.00 | $27,060.00 | |||
| Net Cash Flow | $20,334.00 | $101,670.00 | $203,340.00 | |||
| HOA Fees | $5,220.00 | $26,100.00 | $52,200.00 |