Property Info
- MLS O6278984
- Unit No 200
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
- HOA Fees $596.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
Cash Flow
| Cap Rate3.8 | Gross Yield8.3% | Annual Rent$16,320.00 | Property Taxes$1,712.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,320.00 $1,360.00 / mo | $81,600.00 $1,360.00 / mo | $163,200.00 $1,360.00 / mo | |||
| Estimated Expenses | $1,712.34 | $8,561.70 | $17,123.40 | |||
| Net Cash Flow | $14,607.66 | $73,038.30 | $146,076.60 | |||
| HOA Fees | $7,152.00 | $35,760.00 | $71,520.00 |