Property Info
- MLS O6414288
- Unit No 836
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1208
- Living Area (sqft) 1118
- Foundation Slab
- Min Lease Slab
- HOA Fees $686.00
Interior Features
- Crown Molding
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield11.7% | Annual Rent$20,400.00 | Property Taxes$2,863.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,863.00 | $14,315.00 | $28,630.00 | |||
| Net Cash Flow | $17,537.00 | $87,685.00 | $175,370.00 | |||
| HOA Fees | $8,232.00 | $41,160.00 | $82,320.00 |