Property Info
- MLS O6303239
- Unit No 302
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1460
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,858.33
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.6 | Gross Yield7.4% | Annual Rent$36,000.00 | Property Taxes$6,050.08 | 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 | $6,050.08 | $30,250.40 | $60,500.80 | |||
| Net Cash Flow | $29,949.92 | $149,749.60 | $299,499.20 | |||
| HOA Fees | $22,299.96 | $111,499.80 | $222,999.60 |
