Property Info
- MLS O6271585
- Unit No 686
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1398
- Foundation Slab
- Min Lease Slab
- HOA Fees $695.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.8 | Gross Yield8.6% | Annual Rent$18,900.00 | Property Taxes$2,290.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,290.98 | $11,454.90 | $22,909.80 | |||
| Net Cash Flow | $16,609.02 | $83,045.10 | $166,090.20 | |||
| HOA Fees | $8,340.00 | $41,700.00 | $83,400.00 |