Property Info
- MLS O6262054
- Unit No 536
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1217
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,276.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.2 | Gross Yield9.7% | Annual Rent$20,400.00 | Property Taxes$2,583.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,583.00 | $12,915.00 | $25,830.00 | |||
| Net Cash Flow | $17,817.00 | $89,085.00 | $178,170.00 | |||
| HOA Fees | $15,312.00 | $76,560.00 | $153,120.00 |