Property Info
- MLS O6228454
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1256
- Foundation Slab
- Min Lease Slab
- HOA Fees $635.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield10.2% | Annual Rent$20,340.00 | Property Taxes$2,803.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,803.00 | $14,015.00 | $28,030.00 | |||
| Net Cash Flow | $17,537.00 | $87,685.00 | $175,370.00 | |||
| HOA Fees | $7,620.00 | $38,100.00 | $76,200.00 |