Property Info
- MLS O6274638
- Unit No 302
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1180
- Foundation Slab
- Min Lease Slab
- HOA Fees $595.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield9.9% | Annual Rent$31,200.00 | Property Taxes$2,022.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $2,022.68 | $10,113.40 | $20,226.80 | |||
| Net Cash Flow | $29,177.32 | $145,886.60 | $291,773.20 | |||
| HOA Fees | $7,140.00 | $35,700.00 | $71,400.00 |