Property Info
- MLS O6351612
- Unit No S
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1764
- Living Area (sqft) 1614
- Foundation Slab
- Min Lease Slab
- HOA Fees $299.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.6 | Gross Yield7.1% | Annual Rent$25,200.00 | Property Taxes$5,379.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,379.35 | $26,896.75 | $53,793.50 | |||
| Net Cash Flow | $19,820.65 | $99,103.25 | $198,206.50 | |||
| HOA Fees | $3,588.00 | $17,940.00 | $35,880.00 |