Property Info
- MLS O6216806
- Unit No 227
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1174
- Foundation Slab
- Min Lease Slab
- HOA Fees $539.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate5.5 | Gross Yield9.6% | Annual Rent$23,400.00 | Property Taxes$3,612.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,612.00 | $18,060.00 | $36,120.00 | |||
| Net Cash Flow | $19,788.00 | $98,940.00 | $197,880.00 | |||
| HOA Fees | $6,468.00 | $32,340.00 | $64,680.00 |