Property Info
- MLS O6385269
- Unit No 57
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1520
- Living Area (sqft) 1520
- Foundation Slab
- Min Lease Slab
- HOA Fees $396.00
Interior Features
- Accessibility Features
Cash Flow
| Cap Rate6.1 | Gross Yield7.7% | Annual Rent$30,600.00 | Property Taxes$1,763.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $1,763.42 | $8,817.10 | $17,634.20 | |||
| Net Cash Flow | $28,836.58 | $144,182.90 | $288,365.80 | |||
| HOA Fees | $4,752.00 | $23,760.00 | $47,520.00 |