Property Info
- MLS O6317959
- Unit No 112
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 828
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $469.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield9.8% | Annual Rent$17,700.00 | Property Taxes$1,859.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $1,859.00 | $9,295.00 | $18,590.00 | |||
| Net Cash Flow | $15,841.00 | $79,205.00 | $158,410.00 | |||
| HOA Fees | $5,628.00 | $28,140.00 | $56,280.00 |