Property Info
- MLS O6421363
- Unit No 1931
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2059
- Living Area (sqft) 1624
- Foundation Slab
- Min Lease Slab
- HOA Fees $475.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.7 | Gross Yield8.6% | Annual Rent$21,600.00 | Property Taxes$4,261.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,261.22 | $21,306.10 | $42,612.20 | |||
| Net Cash Flow | $17,338.78 | $86,693.90 | $173,387.80 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |