Property Info
- MLS O6387231
- Unit No A217
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 934
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $556.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield13% | Annual Rent$16,200.00 | Property Taxes$1,304.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,304.00 | $6,520.00 | $13,040.00 | |||
| Net Cash Flow | $14,896.00 | $74,480.00 | $148,960.00 | |||
| HOA Fees | $6,672.00 | $33,360.00 | $66,720.00 |