Property Info
- MLS O6292301
- Unit No 17-3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 909
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- L Dining
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield8.1% | Annual Rent$17,400.00 | Property Taxes$2,667.65 | 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 | $2,667.65 | $13,338.25 | $26,676.50 | |||
| Net Cash Flow | $14,732.35 | $73,661.75 | $147,323.50 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |