Property Info
- MLS O6275837
- Unit No 30303
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1247
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,998.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate-0.6 | Gross Yield10.3% | Annual Rent$25,800.00 | Property Taxes$3,208.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,208.36 | $16,041.80 | $32,083.60 | |||
| Net Cash Flow | $22,591.64 | $112,958.20 | $225,916.40 | |||
| HOA Fees | $23,976.00 | $119,880.00 | $239,760.00 |