Property Info
- MLS O6273470
- Unit No 305
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1233
- Foundation Slab
- Min Lease Slab
- HOA Fees $637.00
Interior Features
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield10% | Annual Rent$19,800.00 | Property Taxes$3,066.00 | 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 | $3,066.00 | $15,330.00 | $30,660.00 | |||
| Net Cash Flow | $16,734.00 | $83,670.00 | $167,340.00 | |||
| HOA Fees | $7,644.00 | $38,220.00 | $76,440.00 |