Property Info
- MLS O6408251
- Unit No 303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1422
- Living Area (sqft) 1422
- Foundation Slab
- Min Lease Slab
- HOA Fees $480.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield13% | Annual Rent$20,100.00 | Property Taxes$3,095.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $3,095.00 | $15,475.00 | $30,950.00 | |||
| Net Cash Flow | $17,005.00 | $85,025.00 | $170,050.00 | |||
| HOA Fees | $5,760.00 | $28,800.00 | $57,600.00 |