Property Info
- MLS O6303800
- Unit No 204
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1688
- Foundation Slab
- Min Lease Slab
- HOA Fees $732.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield8.4% | Annual Rent$22,800.00 | Property Taxes$2,783.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,783.00 | $13,915.00 | $27,830.00 | |||
| Net Cash Flow | $20,017.00 | $100,085.00 | $200,170.00 | |||
| HOA Fees | $8,784.00 | $43,920.00 | $87,840.00 |