Property Info
- MLS O6351346
- Unit No 209
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1330
- Living Area (sqft) 1219
- Foundation Slab
- Min Lease Slab
- HOA Fees $546.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.5 | Gross Yield5.8% | Annual Rent$18,900.00 | Property Taxes$4,206.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $4,206.00 | $21,030.00 | $42,060.00 | |||
| Net Cash Flow | $14,694.00 | $73,470.00 | $146,940.00 | |||
| HOA Fees | $6,552.00 | $32,760.00 | $65,520.00 |