Property Info
- MLS O6293551
- Unit No 9 307
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1313
- Foundation Slab
- Min Lease Slab
- HOA Fees $540.93
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield11.7% | Annual Rent$27,600.00 | Property Taxes$3,382.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,382.77 | $16,913.85 | $33,827.70 | |||
| Net Cash Flow | $24,217.23 | $121,086.15 | $242,172.30 | |||
| HOA Fees | $6,491.16 | $32,455.80 | $64,911.60 |