Property Info
- MLS O6243617
- Unit No 203
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1342
- Foundation Slab
- Min Lease Slab
- HOA Fees $431.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield9% | Annual Rent$17,580.00 | Property Taxes$2,384.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,580.00 $1,465.00 / mo | $87,900.00 $1,465.00 / mo | $175,800.00 $1,465.00 / mo | |||
| Estimated Expenses | $2,384.92 | $11,924.60 | $23,849.20 | |||
| Net Cash Flow | $15,195.08 | $75,975.40 | $151,950.80 | |||
| HOA Fees | $5,172.00 | $25,860.00 | $51,720.00 |