Property Info
- MLS O6331012
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1019
- Foundation Slab
- Min Lease Slab
- HOA Fees $415.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield10.7% | Annual Rent$15,000.00 | Property Taxes$1,921.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,921.75 | $9,608.75 | $19,217.50 | |||
| Net Cash Flow | $13,078.25 | $65,391.25 | $130,782.50 | |||
| HOA Fees | $4,980.00 | $24,900.00 | $49,800.00 |