Property Info
- MLS O6324777
- Unit No 1144
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1006
- Foundation Slab
- Min Lease Slab
- HOA Fees $840.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield7.8% | Annual Rent$31,200.00 | Property Taxes$2,000.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $2,000.00 | $10,000.00 | $20,000.00 | |||
| Net Cash Flow | $29,200.00 | $146,000.00 | $292,000.00 | |||
| HOA Fees | $10,080.00 | $50,400.00 | $100,800.00 |