Property Info
- MLS O6415153
- Unit No 312
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1142
- Living Area (sqft) 1142
- Foundation Slab
- Min Lease Slab
- HOA Fees $237.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.5% | Annual Rent$25,200.00 | Property Taxes$3,122.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,122.00 | $15,610.00 | $31,220.00 | |||
| Net Cash Flow | $22,078.00 | $110,390.00 | $220,780.00 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |