Property Info
- MLS O6336945
- Unit No 422
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1100
- Living Area (sqft) 971
- Foundation Slab
- Min Lease Slab
- HOA Fees $469.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield8.6% | Annual Rent$19,800.00 | Property Taxes$2,743.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,743.69 | $13,718.45 | $27,436.90 | |||
| Net Cash Flow | $17,056.31 | $85,281.55 | $170,563.10 | |||
| HOA Fees | $5,628.00 | $28,140.00 | $56,280.00 |