Property Info
- MLS O6365486
- Unit No 2034
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 713
- Living Area (sqft) 713
- Foundation Slab
- Min Lease Slab
- HOA Fees $235.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield9.7% | Annual Rent$15,600.00 | Property Taxes$1,994.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,994.98 | $9,974.90 | $19,949.80 | |||
| Net Cash Flow | $13,605.02 | $68,025.10 | $136,050.20 | |||
| HOA Fees | $2,820.00 | $14,100.00 | $28,200.00 |