Property Info
- MLS O6414384
- Unit No 300
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1048
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $903.37
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield15.3% | Annual Rent$18,300.00 | Property Taxes$1,606.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $1,606.00 | $8,030.00 | $16,060.00 | |||
| Net Cash Flow | $16,694.00 | $83,470.00 | $166,940.00 | |||
| HOA Fees | $10,840.44 | $54,202.20 | $108,404.40 |