Property Info
- MLS O6377852
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1192
- Living Area (sqft) 1192
- Foundation Slab
- Min Lease Slab
- HOA Fees $625.39
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.5 | Gross Yield7.6% | Annual Rent$19,800.00 | Property Taxes$3,209.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,209.86 | $16,049.30 | $32,098.60 | |||
| Net Cash Flow | $16,590.14 | $82,950.70 | $165,901.40 | |||
| HOA Fees | $7,504.68 | $37,523.40 | $75,046.80 |