Property Info
- MLS O6291757
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1422
- Foundation Slab
- Min Lease Slab
- HOA Fees $241.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.9 | Gross Yield11% | Annual Rent$21,480.00 | Property Taxes$3,212.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,480.00 $1,790.00 / mo | $107,400.00 $1,790.00 / mo | $214,800.00 $1,790.00 / mo | |||
| Estimated Expenses | $3,212.00 | $16,060.00 | $32,120.00 | |||
| Net Cash Flow | $18,268.00 | $91,340.00 | $182,680.00 | |||
| HOA Fees | $2,892.00 | $14,460.00 | $28,920.00 |