Property Info
- MLS O6408916
- Unit No 2311
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 829
- Living Area (sqft) 829
- Foundation Slab
- Min Lease Slab
- HOA Fees $544.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate121.8 | Gross Yield127.5% | Annual Rent$204,000.00 | Property Taxes$2,634.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $204,000.00 $17,000.00 / mo | $1,020,000.00 $17,000.00 / mo | $2,040,000.00 $17,000.00 / mo | |||
| Estimated Expenses | $2,634.09 | $13,170.45 | $26,340.90 | |||
| Net Cash Flow | $201,365.91 | $1,006,829.55 | $2,013,659.10 | |||
| HOA Fees | $6,528.00 | $32,640.00 | $65,280.00 |