Property Info
- MLS O6414433
- Unit No 1808
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1120
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
- HOA Fees $223.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.3 | Gross Yield12.2% | Annual Rent$19,800.00 | Property Taxes$2,007.00 | 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 | $2,007.00 | $10,035.00 | $20,070.00 | |||
| Net Cash Flow | $17,793.00 | $88,965.00 | $177,930.00 | |||
| HOA Fees | $2,676.00 | $13,380.00 | $26,760.00 |