Property Info
- MLS O6369827
- Unit No 402
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1630
- Living Area (sqft) 1630
- Foundation Slab
- Min Lease Slab
- HOA Fees $950.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.2 | Gross Yield7.7% | Annual Rent$27,600.00 | Property Taxes$4,804.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,804.00 | $24,020.00 | $48,040.00 | |||
| Net Cash Flow | $22,796.00 | $113,980.00 | $227,960.00 | |||
| HOA Fees | $11,400.00 | $57,000.00 | $114,000.00 |