Property Info
- MLS O6347268
- Unit No 602
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1646
- Living Area (sqft) 1568
- Foundation Block
- Min Lease Block
- HOA Fees $742.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield9.4% | Annual Rent$42,000.00 | Property Taxes$5,902.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $5,902.00 | $29,510.00 | $59,020.00 | |||
| Net Cash Flow | $36,098.00 | $180,490.00 | $360,980.00 | |||
| HOA Fees | $8,904.00 | $44,520.00 | $89,040.00 |