Property Info
- MLS O6406825
- Unit No 728
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1187
- Living Area (sqft) 1187
- Foundation Slab
- Min Lease Slab
- HOA Fees $338.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield8.8% | Annual Rent$24,000.00 | Property Taxes$3,512.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,512.37 | $17,561.85 | $35,123.70 | |||
| Net Cash Flow | $20,487.63 | $102,438.15 | $204,876.30 | |||
| HOA Fees | $4,056.00 | $20,280.00 | $40,560.00 |