Property Info
- MLS O6382823
- Unit No 205
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1731
- Living Area (sqft) 1731
- Foundation Slab
- Min Lease Slab
- HOA Fees $735.86
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield11.1% | Annual Rent$28,800.00 | Property Taxes$3,311.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,311.00 | $16,555.00 | $33,110.00 | |||
| Net Cash Flow | $25,489.00 | $127,445.00 | $254,890.00 | |||
| HOA Fees | $8,830.32 | $44,151.60 | $88,303.20 |