Property Info
- MLS O6318041
- Unit No 7
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 966
- Foundation Slab
- Min Lease Slab
- HOA Fees $387.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield10.6% | Annual Rent$20,160.00 | Property Taxes$2,887.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,160.00 $1,680.00 / mo | $100,800.00 $1,680.00 / mo | $201,600.00 $1,680.00 / mo | |||
| Estimated Expenses | $2,887.00 | $14,435.00 | $28,870.00 | |||
| Net Cash Flow | $17,273.00 | $86,365.00 | $172,730.00 | |||
| HOA Fees | $4,644.00 | $23,220.00 | $46,440.00 |