Property Info
- MLS O6332721
- Unit No 1812
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1478
- Living Area (sqft) 1478
- Foundation Slab
- Min Lease Slab
- HOA Fees $670.00
Interior Features
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
Cash Flow
| Cap Rate5.0 | Gross Yield9.8% | Annual Rent$24,600.00 | Property Taxes$4,137.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $4,137.00 | $20,685.00 | $41,370.00 | |||
| Net Cash Flow | $20,463.00 | $102,315.00 | $204,630.00 | |||
| HOA Fees | $8,040.00 | $40,200.00 | $80,400.00 |