Property Info
- MLS O6340901
- Unit No 62
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1423
- Living Area (sqft) 1423
- Foundation Slab
- Min Lease Slab
- HOA Fees $621.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield10% | Annual Rent$26,400.00 | Property Taxes$3,746.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,746.95 | $18,734.75 | $37,469.50 | |||
| Net Cash Flow | $22,653.05 | $113,265.25 | $226,530.50 | |||
| HOA Fees | $7,452.00 | $37,260.00 | $74,520.00 |