Property Info
- MLS O6309366
- Unit No 207
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1449
- Foundation Slab
- Min Lease Slab
- HOA Fees $592.61
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield8.2% | Annual Rent$23,460.00 | Property Taxes$3,612.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,460.00 $1,955.00 / mo | $117,300.00 $1,955.00 / mo | $234,600.00 $1,955.00 / mo | |||
| Estimated Expenses | $3,612.42 | $18,062.10 | $36,124.20 | |||
| Net Cash Flow | $19,847.58 | $99,237.90 | $198,475.80 | |||
| HOA Fees | $7,111.32 | $35,556.60 | $71,113.20 |