Property Info
- MLS O6309154
- Unit No U-4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 820
- Living Area (sqft) 820
- Foundation Slab
- Min Lease Slab
- HOA Fees $458.00
Interior Features
- High Ceilings
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield8.6% | Annual Rent$16,800.00 | Property Taxes$2,418.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,418.00 | $12,090.00 | $24,180.00 | |||
| Net Cash Flow | $14,382.00 | $71,910.00 | $143,820.00 | |||
| HOA Fees | $5,496.00 | $27,480.00 | $54,960.00 |