Property Info
- MLS O6400641
- Unit No 21
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 988
- Living Area (sqft) 988
- Foundation Slab
- Min Lease Slab
- HOA Fees $537.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.4 | Gross Yield9.7% | Annual Rent$16,800.00 | Property Taxes$2,710.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,710.07 | $13,550.35 | $27,100.70 | |||
| Net Cash Flow | $14,089.93 | $70,449.65 | $140,899.30 | |||
| HOA Fees | $6,444.00 | $32,220.00 | $64,440.00 |