Property Info
- MLS O6344575
- Unit No 2607
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1140
- Living Area (sqft) 1140
- Foundation Slab
- Min Lease Slab
- HOA Fees $948.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.4 | Gross Yield7.2% | Annual Rent$36,000.00 | Property Taxes$7,844.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,844.10 | $39,220.50 | $78,441.00 | |||
| Net Cash Flow | $28,155.90 | $140,779.50 | $281,559.00 | |||
| HOA Fees | $11,376.00 | $56,880.00 | $113,760.00 |