Property Info
- MLS O6220334
- Unit No 1703
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Slab
- Min Lease Slab
- HOA Fees $915.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.8 | Gross Yield6% | Annual Rent$20,400.00 | Property Taxes$3,272.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,272.37 | $16,361.85 | $32,723.70 | |||
| Net Cash Flow | $17,127.63 | $85,638.15 | $171,276.30 | |||
| HOA Fees | $10,980.00 | $54,900.00 | $109,800.00 |