Property Info
- MLS O6411684
- Unit No 27
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1457
- Living Area (sqft) 1457
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,115.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield10.1% | Annual Rent$28,200.00 | Property Taxes$3,858.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $3,858.00 | $19,290.00 | $38,580.00 | |||
| Net Cash Flow | $24,342.00 | $121,710.00 | $243,420.00 | |||
| HOA Fees | $13,380.00 | $66,900.00 | $133,800.00 |