Property Info
- MLS O6366749
- Unit No 301
- 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
Cash Flow
| Cap Rate5.9 | Gross Yield11.5% | Annual Rent$18,900.00 | Property Taxes$2,463.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,463.05 | $12,315.25 | $24,630.50 | |||
| Net Cash Flow | $16,436.95 | $82,184.75 | $164,369.50 | |||
| HOA Fees | $6,624.60 | $33,123.00 | $66,246.00 |