Property Info
- MLS O6251262
- Unit No 20
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1066
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield7.8% | Annual Rent$17,880.00 | Property Taxes$2,467.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,880.00 $1,490.00 / mo | $89,400.00 $1,490.00 / mo | $178,800.00 $1,490.00 / mo | |||
| Estimated Expenses | $2,467.81 | $12,339.05 | $24,678.10 | |||
| Net Cash Flow | $15,412.19 | $77,060.95 | $154,121.90 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |