Property Info
- MLS O6421614
- Unit No 724
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1455
- Living Area (sqft) 1455
- Foundation Slab
- Min Lease Slab
- HOA Fees $485.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.3% | Annual Rent$27,000.00 | Property Taxes$4,603.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,603.00 | $23,015.00 | $46,030.00 | |||
| Net Cash Flow | $22,397.00 | $111,985.00 | $223,970.00 | |||
| HOA Fees | $5,820.00 | $29,100.00 | $58,200.00 |