Property Info
- MLS O6329124
- Unit No 307
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1369
- Foundation Block
- Min Lease Block
- HOA Fees $439.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield8.2% | Annual Rent$19,188.00 | Property Taxes$3,656.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,188.00 $1,599.00 / mo | $95,940.00 $1,599.00 / mo | $191,880.00 $1,599.00 / mo | |||
| Estimated Expenses | $3,656.00 | $18,280.00 | $36,560.00 | |||
| Net Cash Flow | $15,532.00 | $77,660.00 | $155,320.00 | |||
| HOA Fees | $5,268.00 | $26,340.00 | $52,680.00 |