Property Info
- MLS O6383266
- Unit No 306
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1412
- Living Area (sqft) 1142
- Foundation Block
- Min Lease Block
- HOA Fees $237.00
Interior Features
- Elevator
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.5% | Annual Rent$22,800.00 | Property Taxes$3,122.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,122.00 | $15,610.00 | $31,220.00 | |||
| Net Cash Flow | $19,678.00 | $98,390.00 | $196,780.00 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |