Property Info
- MLS O6331126
- Unit No 6103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1003
- Foundation Slab
- Min Lease Slab
- HOA Fees $455.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield10.1% | Annual Rent$22,800.00 | Property Taxes$2,804.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,804.54 | $14,022.70 | $28,045.40 | |||
| Net Cash Flow | $19,995.46 | $99,977.30 | $199,954.60 | |||
| HOA Fees | $5,460.00 | $27,300.00 | $54,600.00 |