Property Info
- MLS O6336346
- Unit No 11
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1303
- Living Area (sqft) 1303
- Foundation Slab
- Min Lease Slab
- HOA Fees $637.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield8.3% | Annual Rent$22,200.00 | Property Taxes$3,016.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,016.05 | $15,080.25 | $30,160.50 | |||
| Net Cash Flow | $19,183.95 | $95,919.75 | $191,839.50 | |||
| HOA Fees | $7,644.00 | $38,220.00 | $76,440.00 |