Property Info
- MLS O6279069
- Unit No 201
- 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 Rate3.7 | Gross Yield8.2% | Annual Rent$16,020.00 | Property Taxes$1,581.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,020.00 $1,335.00 / mo | $80,100.00 $1,335.00 / mo | $160,200.00 $1,335.00 / mo | |||
| Estimated Expenses | $1,581.64 | $7,908.20 | $15,816.40 | |||
| Net Cash Flow | $14,438.36 | $72,191.80 | $144,383.60 | |||
| HOA Fees | $7,152.00 | $35,760.00 | $71,520.00 |