Property Info
- MLS O6379893
- Unit No 1416
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1013
- Living Area (sqft) 1013
- Foundation Slab
- Min Lease Slab
- HOA Fees $288.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9% | Annual Rent$20,820.00 | Property Taxes$2,783.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,820.00 $1,735.00 / mo | $104,100.00 $1,735.00 / mo | $208,200.00 $1,735.00 / mo | |||
| Estimated Expenses | $2,783.03 | $13,915.15 | $27,830.30 | |||
| Net Cash Flow | $18,036.97 | $90,184.85 | $180,369.70 | |||
| HOA Fees | $3,456.00 | $17,280.00 | $34,560.00 |