Property Info
- MLS O6407954
- Unit No 734
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1013
- Living Area (sqft) 1013
- Foundation Slab
- Min Lease Slab
- HOA Fees $288.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Split Bedroom
Cash Flow
| Cap Rate5.8 | Gross Yield8.6% | Annual Rent$19,800.00 | Property Taxes$2,967.99 | 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 | $2,967.99 | $14,839.95 | $29,679.90 | |||
| Net Cash Flow | $16,832.01 | $84,160.05 | $168,320.10 | |||
| HOA Fees | $3,456.00 | $17,280.00 | $34,560.00 |