Property Info
- MLS O6387513
- Unit No 5308
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1445
- Living Area (sqft) 1445
- Foundation Slab
- Min Lease Slab
- HOA Fees $370.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.6 | Gross Yield7% | Annual Rent$24,600.00 | Property Taxes$7,485.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $7,485.43 | $37,427.15 | $74,854.30 | |||
| Net Cash Flow | $17,114.57 | $85,572.85 | $171,145.70 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |