Property Info
- MLS O6384670
- Unit No 35A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1305
- Living Area (sqft) 1305
- Foundation Slab
- Min Lease Slab
- HOA Fees $440.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield8.5% | Annual Rent$23,400.00 | Property Taxes$5,468.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $5,468.14 | $27,340.70 | $54,681.40 | |||
| Net Cash Flow | $17,931.86 | $89,659.30 | $179,318.60 | |||
| HOA Fees | $5,280.00 | $26,400.00 | $52,800.00 |