Property Info
- MLS O6348764
- Unit No 4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1488
- Living Area (sqft) 1242
- Foundation Slab
- Min Lease Slab
- HOA Fees $200.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.4% | Annual Rent$23,520.00 | Property Taxes$2,289.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,520.00 $1,960.00 / mo | $117,600.00 $1,960.00 / mo | $235,200.00 $1,960.00 / mo | |||
| Estimated Expenses | $2,289.96 | $11,449.80 | $22,899.60 | |||
| Net Cash Flow | $21,230.04 | $106,150.20 | $212,300.40 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |