Property Info
- MLS O6389113
- Unit No 25
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1018
- Living Area (sqft) 1018
- Foundation Slab
- Min Lease Slab
- HOA Fees $407.46
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield10.1% | Annual Rent$19,140.00 | Property Taxes$2,490.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $2,490.08 | $12,450.40 | $24,900.80 | |||
| Net Cash Flow | $16,649.92 | $83,249.60 | $166,499.20 | |||
| HOA Fees | $4,889.52 | $24,447.60 | $48,895.20 |