Property Info
- MLS O6418710
- Unit No 10F
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1790
- Living Area (sqft) 1790
- Foundation Slab
- Min Lease Slab
- HOA Fees $402.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield7.9% | Annual Rent$26,400.00 | Property Taxes$4,769.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,769.44 | $23,847.20 | $47,694.40 | |||
| Net Cash Flow | $21,630.56 | $108,152.80 | $216,305.60 | |||
| HOA Fees | $4,824.00 | $24,120.00 | $48,240.00 |