Property Info
- MLS O6383638
- Unit No 278
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1020
- Living Area (sqft) 1020
- Foundation Slab
- Min Lease Slab
- HOA Fees $879.67
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate3.5 | Gross Yield15.8% | Annual Rent$15,600.00 | Property Taxes$1,552.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,552.28 | $7,761.40 | $15,522.80 | |||
| Net Cash Flow | $14,047.72 | $70,238.60 | $140,477.20 | |||
| HOA Fees | $10,556.04 | $52,780.20 | $105,560.40 |