Property Info
- MLS O6352487
- Unit No 213
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 993
- Living Area (sqft) 993
- Foundation Slab
- Min Lease Slab
- HOA Fees $480.95
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield8.9% | Annual Rent$24,000.00 | Property Taxes$4,079.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,079.00 | $20,395.00 | $40,790.00 | |||
| Net Cash Flow | $19,921.00 | $99,605.00 | $199,210.00 | |||
| HOA Fees | $5,771.40 | $28,857.00 | $57,714.00 |