Property Info
- MLS O6417818
- Unit No 1051/1053
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 3644
- Living Area (sqft) 3062
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.6 | Gross Yield5.1% | Annual Rent$29,100.00 | Property Taxes$8,213.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,100.00 $2,425.00 / mo | $145,500.00 $2,425.00 / mo | $291,000.00 $2,425.00 / mo | |||
| Estimated Expenses | $8,213.00 | $41,065.00 | $82,130.00 | |||
| Net Cash Flow | $20,887.00 | $104,435.00 | $208,870.00 |