Property Info
- MLS O6299812
- Unit No 207
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2630
- Living Area (sqft) 2630
- Foundation Slab
- Min Lease Slab
- HOA Fees $658.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.9 | Gross Yield5.8% | Annual Rent$36,000.00 | Property Taxes$9,995.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,995.00 | $49,975.00 | $99,950.00 | |||
| Net Cash Flow | $26,005.00 | $130,025.00 | $260,050.00 | |||
| HOA Fees | $7,896.00 | $39,480.00 | $78,960.00 |