Property Info
- MLS O6291599
- Unit No 149
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1070
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield8.4% | Annual Rent$23,400.00 | Property Taxes$4,367.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,367.33 | $21,836.65 | $43,673.30 | |||
| Net Cash Flow | $19,032.67 | $95,163.35 | $190,326.70 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |