Property Info
- MLS O6306220
- Unit No 2002
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2158
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,792.01
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.6 | Gross Yield6.4% | Annual Rent$81,600.00 | Property Taxes$14,069.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $81,600.00 $6,800.00 / mo | $408,000.00 $6,800.00 / mo | $816,000.00 $6,800.00 / mo | |||
| Estimated Expenses | $14,069.40 | $70,347.00 | $140,694.00 | |||
| Net Cash Flow | $67,530.60 | $337,653.00 | $675,306.00 | |||
| HOA Fees | $21,504.12 | $107,520.60 | $215,041.20 |
