Property Info
- MLS O6284546
- Unit No 529
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 886
- Foundation Slab
- Min Lease Slab
- HOA Fees $481.72
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.7 | Gross Yield6.3% | Annual Rent$14,400.00 | Property Taxes$2,504.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,504.49 | $12,522.45 | $25,044.90 | |||
| Net Cash Flow | $11,895.51 | $59,477.55 | $118,955.10 | |||
| HOA Fees | $5,780.64 | $28,903.20 | $57,806.40 |