Property Info
- MLS O6260106
- Unit No B216
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1149
- Foundation Slab
- Min Lease Slab
- HOA Fees $523.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield10.3% | Annual Rent$21,600.00 | Property Taxes$2,005.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,005.00 | $10,025.00 | $20,050.00 | |||
| Net Cash Flow | $19,595.00 | $97,975.00 | $195,950.00 | |||
| HOA Fees | $6,276.00 | $31,380.00 | $62,760.00 |