Property Info
- MLS O6323539
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1515
- Foundation Slab
- Min Lease Slab
- HOA Fees $510.45
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield10.5% | Annual Rent$23,160.00 | Property Taxes$3,418.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,160.00 $1,930.00 / mo | $115,800.00 $1,930.00 / mo | $231,600.00 $1,930.00 / mo | |||
| Estimated Expenses | $3,418.66 | $17,093.30 | $34,186.60 | |||
| Net Cash Flow | $19,741.34 | $98,706.70 | $197,413.40 | |||
| HOA Fees | $6,125.40 | $30,627.00 | $61,254.00 |