Property Info
- MLS O6350406
- Unit No T28
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1154
- Living Area (sqft) 1154
- Foundation Slab
- Min Lease Slab
- HOA Fees $305.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate7.5 | Gross Yield11% | Annual Rent$19,200.00 | Property Taxes$2,410.80 | 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 | $2,410.80 | $12,054.00 | $24,108.00 | |||
| Net Cash Flow | $16,789.20 | $83,946.00 | $167,892.00 | |||
| HOA Fees | $3,660.00 | $18,300.00 | $36,600.00 |