Property Info
- MLS O6262082
- Unit No 207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 947
- Foundation Slab
- Min Lease Slab
- HOA Fees $430.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield9.3% | Annual Rent$19,920.00 | Property Taxes$1,830.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,920.00 $1,660.00 / mo | $99,600.00 $1,660.00 / mo | $199,200.00 $1,660.00 / mo | |||
| Estimated Expenses | $1,830.00 | $9,150.00 | $18,300.00 | |||
| Net Cash Flow | $18,090.00 | $90,450.00 | $180,900.00 | |||
| HOA Fees | $5,160.00 | $25,800.00 | $51,600.00 |