Property Info
- MLS O6351855
- Unit No C03
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1200
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
- HOA Fees $615.00
Interior Features
- Ceiling Fans(s)
- L Dining
- Open Floorplan
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield12.2% | Annual Rent$18,300.00 | Property Taxes$3,143.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $3,143.72 | $15,718.60 | $31,437.20 | |||
| Net Cash Flow | $15,156.28 | $75,781.40 | $151,562.80 | |||
| HOA Fees | $7,380.00 | $36,900.00 | $73,800.00 |