Property Info
- MLS O6193051
- Unit No 207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1084
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $529.05
Interior Features
- Ceiling Fans(s)
- High Ceilings
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9.4% | Annual Rent$21,600.00 | Property Taxes$1,792.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,792.02 | $8,960.10 | $17,920.20 | |||
| Net Cash Flow | $19,807.98 | $99,039.90 | $198,079.80 | |||
| HOA Fees | $6,348.60 | $31,743.00 | $63,486.00 |