Property Info
- MLS O6285927
- Unit No 7706
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1230
- Foundation Slab
- Min Lease Slab
- HOA Fees $308.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield7.8% | Annual Rent$20,400.00 | Property Taxes$2,743.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,743.95 | $13,719.75 | $27,439.50 | |||
| Net Cash Flow | $17,656.05 | $88,280.25 | $176,560.50 | |||
| HOA Fees | $3,696.00 | $18,480.00 | $36,960.00 |