Property Info
- MLS O6389337
- Unit No 938
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1054
- Living Area (sqft) 1054
- Foundation Slab
- Min Lease Slab
- HOA Fees $404.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate10.2 | Gross Yield15.2% | Annual Rent$22,800.00 | Property Taxes$2,664.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,664.01 | $13,320.05 | $26,640.10 | |||
| Net Cash Flow | $20,135.99 | $100,679.95 | $201,359.90 | |||
| HOA Fees | $4,848.00 | $24,240.00 | $48,480.00 |