Property Info
- MLS O6301597
- Unit No 310
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1554
- Foundation Slab
- Min Lease Slab
- HOA Fees $630.06
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield9.2% | Annual Rent$28,200.00 | Property Taxes$3,873.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $3,873.47 | $19,367.35 | $38,734.70 | |||
| Net Cash Flow | $24,326.53 | $121,632.65 | $243,265.30 | |||
| HOA Fees | $7,560.72 | $37,803.60 | $75,607.20 |