Property Info
- MLS O6384475
- Unit No 306
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1369
- Living Area (sqft) 1369
- Foundation Slab
- Min Lease Slab
- HOA Fees $585.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.8 | Gross Yield9.5% | Annual Rent$21,900.00 | Property Taxes$3,829.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,900.00 $1,825.00 / mo | $109,500.00 $1,825.00 / mo | $219,000.00 $1,825.00 / mo | |||
| Estimated Expenses | $3,829.42 | $19,147.10 | $38,294.20 | |||
| Net Cash Flow | $18,070.58 | $90,352.90 | $180,705.80 | |||
| HOA Fees | $7,020.00 | $35,100.00 | $70,200.00 |