Property Info
- MLS O6240627
- Unit No 520
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1045
- Foundation Slab
- Min Lease Slab
- HOA Fees $304.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.3% | Annual Rent$19,800.00 | Property Taxes$3,297.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,297.27 | $16,486.35 | $32,972.70 | |||
| Net Cash Flow | $16,502.73 | $82,513.65 | $165,027.30 | |||
| HOA Fees | $3,648.00 | $18,240.00 | $36,480.00 |