Property Info
- MLS O6350614
- Unit No 10
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 963
- Living Area (sqft) 963
- Foundation Slab
- Min Lease Slab
- HOA Fees $399.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield11.8% | Annual Rent$22,680.00 | Property Taxes$2,576.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,680.00 $1,890.00 / mo | $113,400.00 $1,890.00 / mo | $226,800.00 $1,890.00 / mo | |||
| Estimated Expenses | $2,576.00 | $12,880.00 | $25,760.00 | |||
| Net Cash Flow | $20,104.00 | $100,520.00 | $201,040.00 | |||
| HOA Fees | $4,788.00 | $23,940.00 | $47,880.00 |