Property Info
- MLS O6272229
- Unit No 303
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1411
- Foundation Slab
- Min Lease Slab
- HOA Fees $438.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield8.8% | Annual Rent$21,180.00 | Property Taxes$2,807.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,180.00 $1,765.00 / mo | $105,900.00 $1,765.00 / mo | $211,800.00 $1,765.00 / mo | |||
| Estimated Expenses | $2,807.00 | $14,035.00 | $28,070.00 | |||
| Net Cash Flow | $18,373.00 | $91,865.00 | $183,730.00 | |||
| HOA Fees | $5,256.00 | $26,280.00 | $52,560.00 |