Property Info
- MLS O6292631
- Unit No C-4
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1211
- Foundation Slab
- Min Lease Slab
- HOA Fees $679.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate9.4 | Gross Yield17.7% | Annual Rent$20,340.00 | Property Taxes$1,445.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $1,445.83 | $7,229.15 | $14,458.30 | |||
| Net Cash Flow | $18,894.17 | $94,470.85 | $188,941.70 | |||
| HOA Fees | $8,148.00 | $40,740.00 | $81,480.00 |