Property Info
- MLS O6393033
- Unit No F63
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1034
- Living Area (sqft) 1034
- Foundation Slab
- Min Lease Slab
- HOA Fees $305.76
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate8.7 | Gross Yield12.9% | Annual Rent$17,700.00 | Property Taxes$2,076.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $2,076.00 | $10,380.00 | $20,760.00 | |||
| Net Cash Flow | $15,624.00 | $78,120.00 | $156,240.00 | |||
| HOA Fees | $3,669.12 | $18,345.60 | $36,691.20 |