Property Info
- MLS O6337500
- Unit No 206
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1428
- Living Area (sqft) 1428
- Foundation Slab
- Min Lease Slab
- HOA Fees $546.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.4 | Gross Yield9.7% | Annual Rent$14,100.00 | Property Taxes$2,594.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,100.00 $1,175.00 / mo | $70,500.00 $1,175.00 / mo | $141,000.00 $1,175.00 / mo | |||
| Estimated Expenses | $2,594.52 | $12,972.60 | $25,945.20 | |||
| Net Cash Flow | $11,505.48 | $57,527.40 | $115,054.80 | |||
| HOA Fees | $6,552.00 | $32,760.00 | $65,520.00 |