Property Info
- MLS O6304088
- Unit No 210
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1027
- Living Area (sqft) 899
- Foundation Slab
- Min Lease Slab
- HOA Fees $541.00
Interior Features
- Cathedral Ceiling(s)
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield12% | Annual Rent$19,800.00 | Property Taxes$1,865.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,865.45 | $9,327.25 | $18,654.50 | |||
| Net Cash Flow | $17,934.55 | $89,672.75 | $179,345.50 | |||
| HOA Fees | $6,492.00 | $32,460.00 | $64,920.00 |