Property Info
- MLS O6281916
- Unit No 1932
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 829
- Living Area (sqft) 829
- Foundation Slab
- Min Lease Slab
- HOA Fees $361.81
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield11% | Annual Rent$18,000.00 | Property Taxes$2,299.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,299.00 | $11,495.00 | $22,990.00 | |||
| Net Cash Flow | $15,701.00 | $78,505.00 | $157,010.00 | |||
| HOA Fees | $4,341.72 | $21,708.60 | $43,417.20 |