Property Info
- MLS O6289644
- Unit No 14-205
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1449
- Foundation Slab
- Min Lease Slab
- HOA Fees $703.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield9.2% | Annual Rent$25,200.00 | Property Taxes$3,286.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,286.17 | $16,430.85 | $32,861.70 | |||
| Net Cash Flow | $21,913.83 | $109,569.15 | $219,138.30 | |||
| HOA Fees | $8,436.00 | $42,180.00 | $84,360.00 |