Property Info
- MLS O6293348
- Unit No 463
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1285
- Foundation Slab
- Min Lease Slab
- HOA Fees $471.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield8% | Annual Rent$19,200.00 | Property Taxes$3,014.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,014.00 | $15,070.00 | $30,140.00 | |||
| Net Cash Flow | $16,186.00 | $80,930.00 | $161,860.00 | |||
| HOA Fees | $5,652.00 | $28,260.00 | $56,520.00 |