Property Info
- MLS O6391480
- Unit No 32
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1343
- Living Area (sqft) 1343
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield9.3% | Annual Rent$22,320.00 | Property Taxes$3,488.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,320.00 $1,860.00 / mo | $111,600.00 $1,860.00 / mo | $223,200.00 $1,860.00 / mo | |||
| Estimated Expenses | $3,488.23 | $17,441.15 | $34,882.30 | |||
| Net Cash Flow | $18,831.77 | $94,158.85 | $188,317.70 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |