Property Info
- MLS O6279042
- Unit No 733
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1020
- Foundation Slab
- Min Lease Slab
- HOA Fees $367.29
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8.9% | Annual Rent$20,400.00 | Property Taxes$2,893.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,893.66 | $14,468.30 | $28,936.60 | |||
| Net Cash Flow | $17,506.34 | $87,531.70 | $175,063.40 | |||
| HOA Fees | $4,407.48 | $22,037.40 | $44,074.80 |