Property Info
- MLS O6286032
- Unit No 201A
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2981
- Foundation Block
- Min Lease Block
- HOA Fees $1,433.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.5 | Gross Yield6.6% | Annual Rent$66,000.00 | Property Taxes$13,748.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $66,000.00 $5,500.00 / mo | $330,000.00 $5,500.00 / mo | $660,000.00 $5,500.00 / mo | |||
| Estimated Expenses | $13,748.00 | $68,740.00 | $137,480.00 | |||
| Net Cash Flow | $52,252.00 | $261,260.00 | $522,520.00 | |||
| HOA Fees | $17,196.00 | $85,980.00 | $171,960.00 |