Property Info
- MLS O6284004
- Unit No 505
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1700
- Foundation Slab
- Min Lease Slab
- HOA Fees $843.00
Interior Features
- Other
Cash Flow
| Cap Rate5.2 | Gross Yield10.8% | Annual Rent$27,600.00 | Property Taxes$4,192.73 | 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 | $4,192.73 | $20,963.65 | $41,927.30 | |||
| Net Cash Flow | $23,407.27 | $117,036.35 | $234,072.70 | |||
| HOA Fees | $10,116.00 | $50,580.00 | $101,160.00 |