Property Info
- MLS O6400939
- Unit No 1415
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1212
- Living Area (sqft) 1212
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,338.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.2 | Gross Yield9.7% | Annual Rent$33,600.00 | Property Taxes$6,335.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,335.00 | $31,675.00 | $63,350.00 | |||
| Net Cash Flow | $27,265.00 | $136,325.00 | $272,650.00 | |||
| HOA Fees | $16,056.00 | $80,280.00 | $160,560.00 |