Property Info
- MLS O6302360
- Unit No 3008
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1223
- Foundation Slab
- Min Lease Slab
- HOA Fees $860.89
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield10.1% | Annual Rent$25,800.00 | Property Taxes$4,020.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,020.00 | $20,100.00 | $40,200.00 | |||
| Net Cash Flow | $21,780.00 | $108,900.00 | $217,800.00 | |||
| HOA Fees | $10,330.68 | $51,653.40 | $103,306.80 |