Property Info
- MLS O6408599
- Unit No 1044
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1469
- Living Area (sqft) 1459
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,049.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.8 | Gross Yield7.2% | Annual Rent$21,600.00 | Property Taxes$3,513.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,513.24 | $17,566.20 | $35,132.40 | |||
| Net Cash Flow | $18,086.76 | $90,433.80 | $180,867.60 | |||
| HOA Fees | $12,588.00 | $62,940.00 | $125,880.00 |