Property Info
- MLS O6338667
- Unit No 301
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1434
- Living Area (sqft) 1434
- Foundation Slab
- Min Lease Slab
- HOA Fees $714.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.3 | Gross Yield6.7% | Annual Rent$35,400.00 | Property Taxes$9,389.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,400.00 $2,950.00 / mo | $177,000.00 $2,950.00 / mo | $354,000.00 $2,950.00 / mo | |||
| Estimated Expenses | $9,389.13 | $46,945.65 | $93,891.30 | |||
| Net Cash Flow | $26,010.87 | $130,054.35 | $260,108.70 | |||
| HOA Fees | $8,568.00 | $42,840.00 | $85,680.00 |