Property Info
- MLS O6375519
- Unit No 32
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1237
- Living Area (sqft) 1237
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $648.68
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield10.3% | Annual Rent$21,600.00 | Property Taxes$1,144.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,144.01 | $5,720.05 | $11,440.10 | |||
| Net Cash Flow | $20,455.99 | $102,279.95 | $204,559.90 | |||
| HOA Fees | $7,784.16 | $38,920.80 | $77,841.60 |