Property Info
- MLS O6233379
- Unit No 18
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1509
- Foundation Slab
- Min Lease Slab
- HOA Fees $563.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield7.3% | Annual Rent$33,600.00 | Property Taxes$6,366.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,366.22 | $31,831.10 | $63,662.20 | |||
| Net Cash Flow | $27,233.78 | $136,168.90 | $272,337.80 | |||
| HOA Fees | $6,756.00 | $33,780.00 | $67,560.00 |