Property Info
- MLS O6381329
- Unit No 131
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1065
- Living Area (sqft) 1065
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $787.87
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield13.8% | Annual Rent$28,800.00 | Property Taxes$3,177.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,177.00 | $15,885.00 | $31,770.00 | |||
| Net Cash Flow | $25,623.00 | $128,115.00 | $256,230.00 | |||
| HOA Fees | $9,454.44 | $47,272.20 | $94,544.40 |