Property Info
- MLS OM701889
- Unit No 2-303
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1177
- Foundation Slab
- Min Lease Slab
- HOA Fees $285.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate-0.5 | Gross Yield3.4% | Annual Rent$6,000.00 | Property Taxes$3,428.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $6,000.00 $500.00 / mo | $30,000.00 $500.00 / mo | $60,000.00 $500.00 / mo | |||
| Estimated Expenses | $3,428.00 | $17,140.00 | $34,280.00 | |||
| Net Cash Flow | $2,572.00 | $12,860.00 | $25,720.00 | |||
| HOA Fees | $3,420.00 | $17,100.00 | $34,200.00 |