Property Info
- MLS O6297345
- Unit No 621
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1288
- Foundation Slab
- Min Lease Slab
- HOA Fees $367.29
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield8.3% | Annual Rent$21,600.00 | Property Taxes$3,144.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,144.44 | $15,722.20 | $31,444.40 | |||
| Net Cash Flow | $18,455.56 | $92,277.80 | $184,555.60 | |||
| HOA Fees | $4,407.48 | $22,037.40 | $44,074.80 |