Property Info
- MLS O6352381
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1430
- Living Area (sqft) 1430
- Foundation Slab
- Min Lease Slab
- HOA Fees $585.42
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield9.8% | Annual Rent$23,100.00 | Property Taxes$3,544.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,100.00 $1,925.00 / mo | $115,500.00 $1,925.00 / mo | $231,000.00 $1,925.00 / mo | |||
| Estimated Expenses | $3,544.00 | $17,720.00 | $35,440.00 | |||
| Net Cash Flow | $19,556.00 | $97,780.00 | $195,560.00 | |||
| HOA Fees | $7,025.04 | $35,125.20 | $70,250.40 |