Property Info
- MLS O6286295
- Unit No 633
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 933
- Living Area (sqft) 933
- Foundation Slab
- Min Lease Slab
- HOA Fees $421.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield10.7% | Annual Rent$19,200.00 | Property Taxes$2,403.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,403.07 | $12,015.35 | $24,030.70 | |||
| Net Cash Flow | $16,796.93 | $83,984.65 | $167,969.30 | |||
| HOA Fees | $5,052.00 | $25,260.00 | $50,520.00 |