Property Info
- MLS O6355295
- Unit No 703
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1202
- Living Area (sqft) 1202
- Foundation Slab
- Min Lease Slab
- HOA Fees $564.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.1 | Gross Yield9.8% | Annual Rent$24,000.00 | Property Taxes$4,790.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,790.00 | $23,950.00 | $47,900.00 | |||
| Net Cash Flow | $19,210.00 | $96,050.00 | $192,100.00 | |||
| HOA Fees | $6,768.00 | $33,840.00 | $67,680.00 |