Property Info
- MLS O6360818
- Unit No 12A
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 1051
- Living Area (sqft) 1051
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $874.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.8 | Gross Yield6.1% | Annual Rent$24,000.00 | Property Taxes$6,498.30 | 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 | $6,498.30 | $32,491.50 | $64,983.00 | |||
| Net Cash Flow | $17,501.70 | $87,508.50 | $175,017.00 | |||
| HOA Fees | $10,488.00 | $52,440.00 | $104,880.00 |