Property Info
- MLS O6142492
- Unit No 207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1209
- Foundation Slab
- Min Lease Slab
- HOA Fees $437.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield11.3% | Annual Rent$22,560.00 | Property Taxes$1,883.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,560.00 $1,880.00 / mo | $112,800.00 $1,880.00 / mo | $225,600.00 $1,880.00 / mo | |||
| Estimated Expenses | $1,883.00 | $9,415.00 | $18,830.00 | |||
| Net Cash Flow | $20,677.00 | $103,385.00 | $206,770.00 | |||
| HOA Fees | $5,244.00 | $26,220.00 | $52,440.00 |