Property Info
- MLS O6369924
- Unit No 3422
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 836
- Living Area (sqft) 836
- Foundation Slab
- Min Lease Slab
- HOA Fees $562.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield12.9% | Annual Rent$17,400.00 | Property Taxes$2,646.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,646.00 | $13,230.00 | $26,460.00 | |||
| Net Cash Flow | $14,754.00 | $73,770.00 | $147,540.00 | |||
| HOA Fees | $6,744.00 | $33,720.00 | $67,440.00 |