Property Info
- MLS O6407750
- Unit No 1024
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1333
- Living Area (sqft) 1333
- Foundation Slab
- Min Lease Slab
- HOA Fees $690.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield9.1% | Annual Rent$19,188.00 | Property Taxes$649.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,188.00 $1,599.00 / mo | $95,940.00 $1,599.00 / mo | $191,880.00 $1,599.00 / mo | |||
| Estimated Expenses | $649.00 | $3,245.00 | $6,490.00 | |||
| Net Cash Flow | $18,539.00 | $92,695.00 | $185,390.00 | |||
| HOA Fees | $8,280.00 | $41,400.00 | $82,800.00 |