Property Info
- MLS O6307385
- Unit No J
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1616
- Foundation Slab
- Min Lease Slab
- HOA Fees $464.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate4.7 | Gross Yield6.3% | Annual Rent$34,800.00 | Property Taxes$3,401.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $3,401.55 | $17,007.75 | $34,015.50 | |||
| Net Cash Flow | $31,398.45 | $156,992.25 | $313,984.50 | |||
| HOA Fees | $5,568.00 | $27,840.00 | $55,680.00 |