Property Info
- MLS O6313062
- Unit No 209
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1530
- Living Area (sqft) 1182
- Foundation Slab
- Min Lease Slab
- HOA Fees $504.02
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.1 | Gross Yield15% | Annual Rent$33,000.00 | Property Taxes$2,562.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $2,562.28 | $12,811.40 | $25,622.80 | |||
| Net Cash Flow | $30,437.72 | $152,188.60 | $304,377.20 | |||
| HOA Fees | $6,048.24 | $30,241.20 | $60,482.40 |