Property Info
- MLS O6291684
- Unit No 308
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1202
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $427.52
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield9.4% | Annual Rent$26,400.00 | Property Taxes$4,299.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,299.41 | $21,497.05 | $42,994.10 | |||
| Net Cash Flow | $22,100.59 | $110,502.95 | $221,005.90 | |||
| HOA Fees | $5,130.24 | $25,651.20 | $51,302.40 |