Property Info
- MLS O6263215
- Unit No 307
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1425
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $378.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.1% | Annual Rent$19,800.00 | Property Taxes$3,263.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,263.53 | $16,317.65 | $32,635.30 | |||
| Net Cash Flow | $16,536.47 | $82,682.35 | $165,364.70 | |||
| HOA Fees | $4,536.00 | $22,680.00 | $45,360.00 |