Property Info
- MLS O6200492
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1074
- Foundation Slab
- Min Lease Slab
- HOA Fees $395.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
Cap Rate3.3 | Gross Yield6.3% | Annual Rent$15,540.00 | Property Taxes$2,698.78 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $15,540.00 $1,295.00 / mo | $77,700.00 $1,295.00 / mo | $155,400.00 $1,295.00 / mo | |||
Estimated Expenses | $2,698.78 | $13,493.90 | $26,987.80 | |||
Net Cash Flow | $12,841.22 | $64,206.10 | $128,412.20 | |||
HOA Fees | $4,740.00 | $23,700.00 | $47,400.00 |