Property Info
- MLS O6266284
- Unit No 77
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1326
- Living Area (sqft) 1326
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield7.8% | Annual Rent$18,000.00 | Property Taxes$2,492.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,492.85 | $12,464.25 | $24,928.50 | |||
| Net Cash Flow | $15,507.15 | $77,535.75 | $155,071.50 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |