Property Info
- MLS O6305721
- Unit No 33 510
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1227
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate-1.3 | Gross Yield2.8% | Annual Rent$6,444.00 | Property Taxes$2,873.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $6,444.00 $537.00 / mo | $32,220.00 $537.00 / mo | $64,440.00 $537.00 / mo | |||
| Estimated Expenses | $2,873.18 | $14,365.90 | $28,731.80 | |||
| Net Cash Flow | $3,570.82 | $17,854.10 | $35,708.20 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |