Property Info
- MLS O6378879
- Unit No 315
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1142
- Living Area (sqft) 1142
- Foundation Slab
- Min Lease Slab
- HOA Fees $237.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.6 | Gross Yield7.6% | Annual Rent$22,500.00 | Property Taxes$3,153.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $3,153.00 | $15,765.00 | $31,530.00 | |||
| Net Cash Flow | $19,347.00 | $96,735.00 | $193,470.00 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |