Property Info
- MLS O6234144
- Unit No 1105
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 826
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $237.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate12.4 | Gross Yield16.1% | Annual Rent$15,300.00 | Property Taxes$704.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $704.00 | $3,520.00 | $7,040.00 | |||
| Net Cash Flow | $14,596.00 | $72,980.00 | $145,960.00 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |