Property Info
- MLS O6333822
- Unit No 305
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1468
- Living Area (sqft) 1402
- Foundation Slab
- Min Lease Slab
- HOA Fees $340.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield10.2% | Annual Rent$24,000.00 | Property Taxes$3,278.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,278.12 | $16,390.60 | $32,781.20 | |||
| Net Cash Flow | $20,721.88 | $103,609.40 | $207,218.80 | |||
| HOA Fees | $4,080.00 | $20,400.00 | $40,800.00 |