Property Info
- MLS O6420936
- Unit No 3221
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1624
- Living Area (sqft) 1624
- Foundation Slab
- Min Lease Slab
- HOA Fees $478.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield9% | Annual Rent$23,400.00 | Property Taxes$4,261.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,261.22 | $21,306.10 | $42,612.20 | |||
| Net Cash Flow | $19,138.78 | $95,693.90 | $191,387.80 | |||
| HOA Fees | $5,736.00 | $28,680.00 | $57,360.00 |