Property Info
- MLS O6408632
- Unit No 360
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1860
- Living Area (sqft) 1437
- Foundation Slab
- Min Lease Slab
- HOA Fees $223.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.5% | Annual Rent$26,340.00 | Property Taxes$3,913.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,340.00 $2,195.00 / mo | $131,700.00 $2,195.00 / mo | $263,400.00 $2,195.00 / mo | |||
| Estimated Expenses | $3,913.00 | $19,565.00 | $39,130.00 | |||
| Net Cash Flow | $22,427.00 | $112,135.00 | $224,270.00 | |||
| HOA Fees | $2,676.00 | $13,380.00 | $26,760.00 |