Property Info
- MLS O6280855
- Unit No 56-1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 963
- Living Area (sqft) 963
- Foundation Slab
- Min Lease Slab
- HOA Fees $399.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield11.8% | Annual Rent$23,880.00 | Property Taxes$3,142.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,880.00 $1,990.00 / mo | $119,400.00 $1,990.00 / mo | $238,800.00 $1,990.00 / mo | |||
| Estimated Expenses | $3,142.00 | $15,710.00 | $31,420.00 | |||
| Net Cash Flow | $20,738.00 | $103,690.00 | $207,380.00 | |||
| HOA Fees | $4,788.00 | $23,940.00 | $47,880.00 |