Property Info
- MLS O6299493
- Unit No 606
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1568
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $845.00
Interior Features
- Crown Molding
- Eat-in Kitchen
- Elevator
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9.9% | Annual Rent$44,400.00 | Property Taxes$5,902.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $5,902.00 | $29,510.00 | $59,020.00 | |||
| Net Cash Flow | $38,498.00 | $192,490.00 | $384,980.00 | |||
| HOA Fees | $10,140.00 | $50,700.00 | $101,400.00 |