Property Info
- MLS O6278968
- Unit No 1567
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1234
- Foundation Slab
- Min Lease Slab
- HOA Fees $434.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate3.7 | Gross Yield6.5% | Annual Rent$19,500.00 | Property Taxes$3,307.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $3,307.00 | $16,535.00 | $33,070.00 | |||
| Net Cash Flow | $16,193.00 | $80,965.00 | $161,930.00 | |||
| HOA Fees | $5,208.00 | $26,040.00 | $52,080.00 |