Property Info
- MLS O6393382
- Unit No 246
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1246
- Living Area (sqft) 1246
- Foundation Slab
- Min Lease Slab
- HOA Fees $437.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.4 | Gross Yield11.4% | Annual Rent$22,800.00 | Property Taxes$2,760.40 | 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 | $2,760.40 | $13,802.00 | $27,604.00 | |||
| Net Cash Flow | $20,039.60 | $100,198.00 | $200,396.00 | |||
| HOA Fees | $5,244.00 | $26,220.00 | $52,440.00 |