Property Info
- MLS O6353675
- Unit No 62
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1359
- Living Area (sqft) 1350
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield9.7% | Annual Rent$20,400.00 | Property Taxes$2,770.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,770.00 | $13,850.00 | $27,700.00 | |||
| Net Cash Flow | $17,630.00 | $88,150.00 | $176,300.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |