Property Info
- MLS O6357811
- Unit No 1207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1765
- Living Area (sqft) 1765
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,457.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.7 | Gross Yield7.8% | Annual Rent$40,800.00 | Property Taxes$9,326.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $9,326.00 | $46,630.00 | $93,260.00 | |||
| Net Cash Flow | $31,474.00 | $157,370.00 | $314,740.00 | |||
| HOA Fees | $17,484.00 | $87,420.00 | $174,840.00 |