Property Info
- MLS O6369761
- Unit No 1G
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2040
- Living Area (sqft) 2040
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,093.00
Interior Features
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield9.7% | Annual Rent$34,800.00 | Property Taxes$7,297.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $7,297.00 | $36,485.00 | $72,970.00 | |||
| Net Cash Flow | $27,503.00 | $137,515.00 | $275,030.00 | |||
| HOA Fees | $13,116.00 | $65,580.00 | $131,160.00 |