Property Info
- MLS O6362959
- Unit No 131
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1065
- Living Area (sqft) 1065
- Foundation Slab
- Min Lease Slab
- HOA Fees $787.87
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.5 | Gross Yield12% | Annual Rent$27,600.00 | Property Taxes$3,177.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,177.00 | $15,885.00 | $31,770.00 | |||
| Net Cash Flow | $24,423.00 | $122,115.00 | $244,230.00 | |||
| HOA Fees | $9,454.44 | $47,272.20 | $94,544.40 |