Property Info
- MLS O6304189
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1159
- Living Area (sqft) 1159
- Foundation Slab
- Min Lease Slab
- HOA Fees $519.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield10.5% | Annual Rent$20,580.00 | Property Taxes$3,005.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,580.00 $1,715.00 / mo | $102,900.00 $1,715.00 / mo | $205,800.00 $1,715.00 / mo | |||
| Estimated Expenses | $3,005.00 | $15,025.00 | $30,050.00 | |||
| Net Cash Flow | $17,575.00 | $87,875.00 | $175,750.00 | |||
| HOA Fees | $6,228.00 | $31,140.00 | $62,280.00 |