Property Info
- MLS O6189741
- Unit No 9201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1004
- Foundation Slab
- Min Lease Slab
- HOA Fees $337.17
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
Cash Flow
| Cap Rate6.2 | Gross Yield9.1% | Annual Rent$21,300.00 | Property Taxes$2,623.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,300.00 $1,775.00 / mo | $106,500.00 $1,775.00 / mo | $213,000.00 $1,775.00 / mo | |||
| Estimated Expenses | $2,623.00 | $13,115.00 | $26,230.00 | |||
| Net Cash Flow | $18,677.00 | $93,385.00 | $186,770.00 | |||
| HOA Fees | $4,046.04 | $20,230.20 | $40,460.40 |