Property Info
- MLS O6235435
- Unit No 8303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1048
- Foundation Slab
- Min Lease Slab
- HOA Fees $331.72
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield9.6% | Annual Rent$22,320.00 | Property Taxes$2,544.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,320.00 $1,860.00 / mo | $111,600.00 $1,860.00 / mo | $223,200.00 $1,860.00 / mo | |||
| Estimated Expenses | $2,544.00 | $12,720.00 | $25,440.00 | |||
| Net Cash Flow | $19,776.00 | $98,880.00 | $197,760.00 | |||
| HOA Fees | $3,980.64 | $19,903.20 | $39,806.40 |