Property Info
- MLS O6293341
- Unit No 306
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1378
- Foundation Slab
- Min Lease Slab
- HOA Fees $569.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.7 | Gross Yield8.9% | Annual Rent$21,900.00 | Property Taxes$3,492.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,900.00 $1,825.00 / mo | $109,500.00 $1,825.00 / mo | $219,000.00 $1,825.00 / mo | |||
| Estimated Expenses | $3,492.82 | $17,464.10 | $34,928.20 | |||
| Net Cash Flow | $18,407.18 | $92,035.90 | $184,071.80 | |||
| HOA Fees | $6,828.00 | $34,140.00 | $68,280.00 |