Property Info
- MLS O6301069
- Unit No 205
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1731
- Foundation Slab
- Min Lease Slab
- HOA Fees $731.16
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield8.1% | Annual Rent$24,000.00 | Property Taxes$3,179.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,179.00 | $15,895.00 | $31,790.00 | |||
| Net Cash Flow | $20,821.00 | $104,105.00 | $208,210.00 | |||
| HOA Fees | $8,773.92 | $43,869.60 | $87,739.20 |