Property Info
- MLS O6396303
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1151
- Living Area (sqft) 1019
- Foundation Slab
- Min Lease Slab
- HOA Fees $415.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield10.4% | Annual Rent$18,780.00 | Property Taxes$2,583.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,780.00 $1,565.00 / mo | $93,900.00 $1,565.00 / mo | $187,800.00 $1,565.00 / mo | |||
| Estimated Expenses | $2,583.94 | $12,919.70 | $25,839.40 | |||
| Net Cash Flow | $16,196.06 | $80,980.30 | $161,960.60 | |||
| HOA Fees | $4,980.00 | $24,900.00 | $49,800.00 |