Property Info
- MLS O6289926
- Unit No 1731
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 874
- Foundation Other
- Min Lease Other
- HOA Fees $469.08
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield11.4% | Annual Rent$19,140.00 | Property Taxes$2,894.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $2,894.00 | $14,470.00 | $28,940.00 | |||
| Net Cash Flow | $16,246.00 | $81,230.00 | $162,460.00 | |||
| HOA Fees | $5,628.96 | $28,144.80 | $56,289.60 |