Property Info
- MLS OM688848
- Unit No 205
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1544
- Foundation Slab
- Min Lease Slab
- HOA Fees $260.85
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate4.4 | Gross Yield6.1% | Annual Rent$27,000.00 | Property Taxes$4,556.26 | 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 | $4,556.26 | $22,781.30 | $45,562.60 | |||
| Net Cash Flow | $22,443.74 | $112,218.70 | $224,437.40 | |||
| HOA Fees | $3,130.20 | $15,651.00 | $31,302.00 |