Property Info
- MLS O6316215
- Unit No 7
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1103
- Foundation Slab
- Min Lease Slab
- HOA Fees $437.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.9 | Gross Yield5.8% | Annual Rent$12,660.00 | Property Taxes$3,230.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,660.00 $1,055.00 / mo | $63,300.00 $1,055.00 / mo | $126,600.00 $1,055.00 / mo | |||
| Estimated Expenses | $3,230.00 | $16,150.00 | $32,300.00 | |||
| Net Cash Flow | $9,430.00 | $47,150.00 | $94,300.00 | |||
| HOA Fees | $5,244.00 | $26,220.00 | $52,440.00 |