Property Info
- MLS O6323577
- Unit No 200
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1586
- Foundation Slab
- Min Lease Slab
- HOA Fees $605.53
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.6 | Gross Yield9.6% | Annual Rent$23,400.00 | Property Taxes$2,539.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,539.28 | $12,696.40 | $25,392.80 | |||
| Net Cash Flow | $20,860.72 | $104,303.60 | $208,607.20 | |||
| HOA Fees | $7,266.36 | $36,331.80 | $72,663.60 |