Property Info
- MLS O6346464
- Unit No 1725
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 934
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $404.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield10.7% | Annual Rent$19,200.00 | Property Taxes$2,125.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,125.00 | $10,625.00 | $21,250.00 | |||
| Net Cash Flow | $17,075.00 | $85,375.00 | $170,750.00 | |||
| HOA Fees | $4,848.00 | $24,240.00 | $48,480.00 |