Property Info
- MLS O6299255
- Unit No 6314
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1405
- Foundation Slab
- Min Lease Slab
- HOA Fees $665.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield9.1% | Annual Rent$21,600.00 | Property Taxes$2,235.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,235.53 | $11,177.65 | $22,355.30 | |||
| Net Cash Flow | $19,364.47 | $96,822.35 | $193,644.70 | |||
| HOA Fees | $7,980.00 | $39,900.00 | $79,800.00 |