Property Info
- MLS O6343243
- Unit No 2041A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 993
- Living Area (sqft) 993
- Foundation Slab
- Min Lease Slab
- HOA Fees $603.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.4 | Gross Yield11.2% | Annual Rent$16,800.00 | Property Taxes$2,945.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,945.34 | $14,726.70 | $29,453.40 | |||
| Net Cash Flow | $13,854.66 | $69,273.30 | $138,546.60 | |||
| HOA Fees | $7,236.00 | $36,180.00 | $72,360.00 |