Property Info
- MLS O6409384
- Unit No 112
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1700
- Living Area (sqft) 1396
- Foundation Slab
- Min Lease Slab
- HOA Fees $568.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield10.1% | Annual Rent$30,000.00 | Property Taxes$4,015.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,015.62 | $20,078.10 | $40,156.20 | |||
| Net Cash Flow | $25,984.38 | $129,921.90 | $259,843.80 | |||
| HOA Fees | $6,816.00 | $34,080.00 | $68,160.00 |