Property Info
- MLS O6262189
- Unit No 718
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1542
- Foundation Slab
- Min Lease Slab
- HOA Fees $672.00
Interior Features
- Ceiling Fans(s)
- Elevator
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield8.6% | Annual Rent$22,800.00 | Property Taxes$2,538.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,538.00 | $12,690.00 | $25,380.00 | |||
| Net Cash Flow | $20,262.00 | $101,310.00 | $202,620.00 | |||
| HOA Fees | $8,064.00 | $40,320.00 | $80,640.00 |