Property Info
- MLS O6265799
- Unit No 8343
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1504
- Foundation Block
- Min Lease Block
- HOA Fees $261.00
Interior Features
- High Ceilings
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield8.1% | Annual Rent$22,680.00 | Property Taxes$3,449.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,680.00 $1,890.00 / mo | $113,400.00 $1,890.00 / mo | $226,800.00 $1,890.00 / mo | |||
| Estimated Expenses | $3,449.00 | $17,245.00 | $34,490.00 | |||
| Net Cash Flow | $19,231.00 | $96,155.00 | $192,310.00 | |||
| HOA Fees | $3,132.00 | $15,660.00 | $31,320.00 |