Property Info
- MLS O6377648
- Unit No 130
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1065
- Living Area (sqft) 1065
- Foundation Slab
- Min Lease Slab
- HOA Fees $787.87
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield12.6% | Annual Rent$25,200.00 | Property Taxes$4,002.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,002.00 | $20,010.00 | $40,020.00 | |||
| Net Cash Flow | $21,198.00 | $105,990.00 | $211,980.00 | |||
| HOA Fees | $9,454.44 | $47,272.20 | $94,544.40 |