Property Info
- MLS O6305495
- Unit No 428
- 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 Rate4.3 | Gross Yield7.8% | Annual Rent$23,940.00 | Property Taxes$4,467.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $4,467.14 | $22,335.70 | $44,671.40 | |||
| Net Cash Flow | $19,472.86 | $97,364.30 | $194,728.60 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |