Property Info
- MLS O6243725
- Unit No 2-403
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $915.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Wind
Cash Flow
| Cap Rate3.9 | Gross Yield7.9% | Annual Rent$28,200.00 | Property Taxes$3,272.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $3,272.00 | $16,360.00 | $32,720.00 | |||
| Net Cash Flow | $24,928.00 | $124,640.00 | $249,280.00 | |||
| HOA Fees | $10,980.00 | $54,900.00 | $109,800.00 |