Property Info
- MLS O6310597
- Unit No 127
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 886
- Living Area (sqft) 886
- Foundation Slab
- Min Lease Slab
- HOA Fees $352.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield11.4% | Annual Rent$20,388.00 | Property Taxes$2,708.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,388.00 $1,699.00 / mo | $101,940.00 $1,699.00 / mo | $203,880.00 $1,699.00 / mo | |||
| Estimated Expenses | $2,708.16 | $13,540.80 | $27,081.60 | |||
| Net Cash Flow | $17,679.84 | $88,399.20 | $176,798.40 | |||
| HOA Fees | $4,224.00 | $21,120.00 | $42,240.00 |