Property Info
- MLS O6176073
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1008
- Foundation Slab
- Min Lease Slab
- HOA Fees $541.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield11.3% | Annual Rent$18,600.00 | Property Taxes$1,947.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,947.69 | $9,738.45 | $19,476.90 | |||
| Net Cash Flow | $16,652.31 | $83,261.55 | $166,523.10 | |||
| HOA Fees | $6,492.00 | $32,460.00 | $64,920.00 |