Property Info
- MLS O6366733
- Unit No 10-307
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1059
- Living Area (sqft) 962
- Foundation Slab
- Min Lease Slab
- HOA Fees $552.05
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield11.6% | Annual Rent$16,800.00 | Property Taxes$2,463.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,463.05 | $12,315.25 | $24,630.50 | |||
| Net Cash Flow | $14,336.95 | $71,684.75 | $143,369.50 | |||
| HOA Fees | $6,624.60 | $33,123.00 | $66,246.00 |