Property Info
- MLS O6359831
- Unit No 340
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 992
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $845.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
Cash Flow
| Cap Rate4.1 | Gross Yield13.8% | Annual Rent$16,680.00 | Property Taxes$1,560.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,680.00 $1,390.00 / mo | $83,400.00 $1,390.00 / mo | $166,800.00 $1,390.00 / mo | |||
| Estimated Expenses | $1,560.29 | $7,801.45 | $15,602.90 | |||
| Net Cash Flow | $15,119.71 | $75,598.55 | $151,197.10 | |||
| HOA Fees | $10,140.00 | $50,700.00 | $101,400.00 |