Property Info
- MLS O6416784
- Unit No 60-2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1040
- Living Area (sqft) 980
- Foundation Slab
- Min Lease Slab
- HOA Fees $401.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield10.3% | Annual Rent$17,400.00 | Property Taxes$3,000.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,000.00 | $15,000.00 | $30,000.00 | |||
| Net Cash Flow | $14,400.00 | $72,000.00 | $144,000.00 | |||
| HOA Fees | $4,812.00 | $24,060.00 | $48,120.00 |