Property Info
- MLS O6257246
- Unit No 163
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1031
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate1.7 | Gross Yield4.8% | Annual Rent$9,600.00 | Property Taxes$1,226.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $1,226.00 | $6,130.00 | $12,260.00 | |||
| Net Cash Flow | $8,374.00 | $41,870.00 | $83,740.00 | |||
| HOA Fees | $5,040.00 | $25,200.00 | $50,400.00 |