Property Info
- MLS O6400732
- Unit No T206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1000
- Living Area (sqft) 1000
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,345.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.9 | Gross Yield14.2% | Annual Rent$19,800.00 | Property Taxes$2,387.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,387.00 | $11,935.00 | $23,870.00 | |||
| Net Cash Flow | $17,413.00 | $87,065.00 | $174,130.00 | |||
| HOA Fees | $16,140.00 | $80,700.00 | $161,400.00 |