Property Info
- MLS O6180403
- Unit No 144
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1042
- Foundation Slab
- Min Lease Slab
- HOA Fees $397.90
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield9% | Annual Rent$18,000.00 | Property Taxes$2,284.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,284.00 | $11,420.00 | $22,840.00 | |||
| Net Cash Flow | $15,716.00 | $78,580.00 | $157,160.00 | |||
| HOA Fees | $4,774.80 | $23,874.00 | $47,748.00 |