Property Info
- MLS O6319473
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Slab
- Min Lease Slab
- HOA Fees $531.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield7% | Annual Rent$22,200.00 | Property Taxes$3,723.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,723.00 | $18,615.00 | $37,230.00 | |||
| Net Cash Flow | $18,477.00 | $92,385.00 | $184,770.00 | |||
| HOA Fees | $6,372.00 | $31,860.00 | $63,720.00 |