Property Info
- MLS O6392322
- Unit No 1026
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 1092
- Living Area (sqft) 1092
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,066.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.9 | Gross Yield8% | Annual Rent$31,800.00 | Property Taxes$7,540.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $7,540.00 | $37,700.00 | $75,400.00 | |||
| Net Cash Flow | $24,260.00 | $121,300.00 | $242,600.00 | |||
| HOA Fees | $12,792.00 | $63,960.00 | $127,920.00 |