Property Info
- MLS O6325755
- Unit No 2035A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1192
- Foundation Slab
- Min Lease Slab
- HOA Fees $720.00
Interior Features
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield11.3% | Annual Rent$23,760.00 | Property Taxes$2,966.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,760.00 $1,980.00 / mo | $118,800.00 $1,980.00 / mo | $237,600.00 $1,980.00 / mo | |||
| Estimated Expenses | $2,966.20 | $14,831.00 | $29,662.00 | |||
| Net Cash Flow | $20,793.80 | $103,969.00 | $207,938.00 | |||
| HOA Fees | $8,640.00 | $43,200.00 | $86,400.00 |