Property Info
- MLS O6353267
- Unit No 202
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1246
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $629.41
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield11.8% | Annual Rent$23,526.00 | Property Taxes$2,655.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,526.00 $1,960.50 / mo | $117,630.00 $1,960.50 / mo | $235,260.00 $1,960.50 / mo | |||
| Estimated Expenses | $2,655.25 | $13,276.25 | $26,552.50 | |||
| Net Cash Flow | $20,870.75 | $104,353.75 | $208,707.50 | |||
| HOA Fees | $7,552.92 | $37,764.60 | $75,529.20 |