Property Info
- MLS O6287913
- Unit No 3922
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $628.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate3.4 | Gross Yield8.7% | Annual Rent$17,400.00 | Property Taxes$3,163.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,163.55 | $15,817.75 | $31,635.50 | |||
| Net Cash Flow | $14,236.45 | $71,182.25 | $142,364.50 | |||
| HOA Fees | $7,536.00 | $37,680.00 | $75,360.00 |