Property Info
- MLS O6414518
- Unit No 236
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1408
- Living Area (sqft) 1408
- Foundation Slab
- Min Lease Slab
- HOA Fees $447.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield9.4% | Annual Rent$21,600.00 | Property Taxes$4,070.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,070.09 | $20,350.45 | $40,700.90 | |||
| Net Cash Flow | $17,529.91 | $87,649.55 | $175,299.10 | |||
| HOA Fees | $5,364.00 | $26,820.00 | $53,640.00 |