Property Info
- MLS O6309800
- Unit No 12303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1048
- Foundation Slab
- Min Lease Slab
- HOA Fees $391.41
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield8.8% | Annual Rent$19,800.00 | Property Taxes$1,524.00 | 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 | $1,524.00 | $7,620.00 | $15,240.00 | |||
| Net Cash Flow | $18,276.00 | $91,380.00 | $182,760.00 | |||
| HOA Fees | $4,696.92 | $23,484.60 | $46,969.20 |