Property Info
- MLS O6356604
- Unit No 1202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1740
- Living Area (sqft) 1740
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,185.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.2 | Gross Yield7.4% | Annual Rent$42,000.00 | Property Taxes$9,179.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $9,179.00 | $45,895.00 | $91,790.00 | |||
| Net Cash Flow | $32,821.00 | $164,105.00 | $328,210.00 | |||
| HOA Fees | $26,220.00 | $131,100.00 | $262,200.00 |