Property Info
- MLS O6288381
- Unit No 2751
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1338
- Foundation Slab
- Min Lease Slab
- HOA Fees $577.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.5 | Gross Yield14.2% | Annual Rent$21,288.00 | Property Taxes$1,695.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,288.00 $1,774.00 / mo | $106,440.00 $1,774.00 / mo | $212,880.00 $1,774.00 / mo | |||
| Estimated Expenses | $1,695.38 | $8,476.90 | $16,953.80 | |||
| Net Cash Flow | $19,592.62 | $97,963.10 | $195,926.20 | |||
| HOA Fees | $6,924.00 | $34,620.00 | $69,240.00 |