Property Info
- MLS O6323833
- Unit No 17-D
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1198
- Foundation Slab
- Min Lease Slab
- HOA Fees $706.62
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield15.8% | Annual Rent$21,000.00 | Property Taxes$1,315.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,315.00 | $6,575.00 | $13,150.00 | |||
| Net Cash Flow | $19,685.00 | $98,425.00 | $196,850.00 | |||
| HOA Fees | $8,479.44 | $42,397.20 | $84,794.40 |