Property Info
- MLS O6275580
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.7 | Gross Yield9.2% | Annual Rent$27,600.00 | Property Taxes$5,717.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,717.32 | $28,586.60 | $57,173.20 | |||
| Net Cash Flow | $21,882.68 | $109,413.40 | $218,826.80 | |||
| HOA Fees | $7,800.00 | $39,000.00 | $78,000.00 |