Property Info
- MLS O6332624
- Unit No 5101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1738
- Living Area (sqft) 1494
- Foundation Slab
- Min Lease Slab
- HOA Fees $797.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield7.3% | Annual Rent$31,800.00 | Property Taxes$4,804.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $4,804.12 | $24,020.60 | $48,041.20 | |||
| Net Cash Flow | $26,995.88 | $134,979.40 | $269,958.80 | |||
| HOA Fees | $9,564.00 | $47,820.00 | $95,640.00 |