Property Info
- MLS O6284082
- Unit No 059 (AKA Unit g)
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 955
- Foundation Slab
- Min Lease Slab
- HOA Fees $477.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.0 | Gross Yield14.1% | Annual Rent$18,300.00 | Property Taxes$926.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $926.00 | $4,630.00 | $9,260.00 | |||
| Net Cash Flow | $17,374.00 | $86,870.00 | $173,740.00 | |||
| HOA Fees | $5,724.00 | $28,620.00 | $57,240.00 |
