Property Info
- MLS O6329842
- Unit No 678
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1407
- Foundation Slab
- Min Lease Slab
- HOA Fees $490.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield11.4% | Annual Rent$22,140.00 | Property Taxes$2,809.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,140.00 $1,845.00 / mo | $110,700.00 $1,845.00 / mo | $221,400.00 $1,845.00 / mo | |||
| Estimated Expenses | $2,809.74 | $14,048.70 | $28,097.40 | |||
| Net Cash Flow | $19,330.26 | $96,651.30 | $193,302.60 | |||
| HOA Fees | $5,880.00 | $29,400.00 | $58,800.00 |