Property Info
- MLS O6320805
- Unit No 84
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1071
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield8.3% | Annual Rent$22,800.00 | Property Taxes$3,450.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,450.00 | $17,250.00 | $34,500.00 | |||
| Net Cash Flow | $19,350.00 | $96,750.00 | $193,500.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |