Property Info
- MLS O6415369
- Unit No 408
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1247
- Living Area (sqft) 1247
- Foundation Slab
- Min Lease Slab
- HOA Fees $449.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield9.1% | Annual Rent$21,000.00 | Property Taxes$3,747.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,747.54 | $18,737.70 | $37,475.40 | |||
| Net Cash Flow | $17,252.46 | $86,262.30 | $172,524.60 | |||
| HOA Fees | $5,388.00 | $26,940.00 | $53,880.00 |