Property Info
- MLS O6371947
- Unit No 214
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1246
- Living Area (sqft) 1084
- Foundation Slab
- Min Lease Slab
- HOA Fees $644.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield10.8% | Annual Rent$21,600.00 | Property Taxes$2,278.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,278.68 | $11,393.40 | $22,786.80 | |||
| Net Cash Flow | $19,321.32 | $96,606.60 | $193,213.20 | |||
| HOA Fees | $7,728.00 | $38,640.00 | $77,280.00 |