Property Info
- MLS O6317529
- Unit No 426
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1285
- Foundation Slab
- Min Lease Slab
- HOA Fees $471.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.2 | Gross Yield9.1% | Annual Rent$20,100.00 | Property Taxes$3,013.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $3,013.94 | $15,069.70 | $30,139.40 | |||
| Net Cash Flow | $17,086.06 | $85,430.30 | $170,860.60 | |||
| HOA Fees | $5,652.00 | $28,260.00 | $56,520.00 |