Property Info
- MLS O6363820
- Unit No 621
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1198
- Living Area (sqft) 1198
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,644.78
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.0 | Gross Yield10.3% | Annual Rent$35,940.00 | Property Taxes$5,807.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,940.00 $2,995.00 / mo | $179,700.00 $2,995.00 / mo | $359,400.00 $2,995.00 / mo | |||
| Estimated Expenses | $5,807.00 | $29,035.00 | $58,070.00 | |||
| Net Cash Flow | $30,133.00 | $150,665.00 | $301,330.00 | |||
| HOA Fees | $19,737.36 | $98,686.80 | $197,373.60 |