Property Info
- MLS O6278685
- Unit No 1997C
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 993
- Foundation Slab
- Min Lease Slab
- HOA Fees $724.89
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield11.4% | Annual Rent$20,760.00 | Property Taxes$2,763.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,760.00 $1,730.00 / mo | $103,800.00 $1,730.00 / mo | $207,600.00 $1,730.00 / mo | |||
| Estimated Expenses | $2,763.00 | $13,815.00 | $27,630.00 | |||
| Net Cash Flow | $17,997.00 | $89,985.00 | $179,970.00 | |||
| HOA Fees | $8,698.68 | $43,493.40 | $86,986.80 |