Property Info
- MLS O6322602
- Unit No 203
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2630
- Living Area (sqft) 2630
- Foundation Slab
- Min Lease Slab
- HOA Fees $826.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield9.7% | Annual Rent$43,200.00 | Property Taxes$9,994.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $9,994.84 | $49,974.20 | $99,948.40 | |||
| Net Cash Flow | $33,205.16 | $166,025.80 | $332,051.60 | |||
| HOA Fees | $9,912.00 | $49,560.00 | $99,120.00 |