Property Info
- MLS O6283750
- Unit No 2047K
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 830
- Foundation Slab
- Min Lease Slab
- HOA Fees $603.86
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate4.0 | Gross Yield9.8% | Annual Rent$16,080.00 | Property Taxes$2,320.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,080.00 $1,340.00 / mo | $80,400.00 $1,340.00 / mo | $160,800.00 $1,340.00 / mo | |||
| Estimated Expenses | $2,320.00 | $11,600.00 | $23,200.00 | |||
| Net Cash Flow | $13,760.00 | $68,800.00 | $137,600.00 | |||
| HOA Fees | $7,246.32 | $36,231.60 | $72,463.20 |