Property Info
- MLS O6365621
- Unit No 632
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1026
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
- HOA Fees $339.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield11% | Annual Rent$19,200.00 | Property Taxes$2,731.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,731.99 | $13,659.95 | $27,319.90 | |||
| Net Cash Flow | $16,468.01 | $82,340.05 | $164,680.10 | |||
| HOA Fees | $4,068.00 | $20,340.00 | $40,680.00 |