Property Info
- MLS O6392507
- Unit No 240
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1048
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $903.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield13.3% | Annual Rent$18,000.00 | Property Taxes$1,606.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,606.00 | $8,030.00 | $16,060.00 | |||
| Net Cash Flow | $16,394.00 | $81,970.00 | $163,940.00 | |||
| HOA Fees | $10,836.00 | $54,180.00 | $108,360.00 |