Property Info
- MLS O6418367
- Unit No 1113
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1105
- Living Area (sqft) 1105
- Foundation Slab
- Min Lease Slab
- HOA Fees $348.86
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate5.7 | Gross Yield8.7% | Annual Rent$20,940.00 | Property Taxes$3,114.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,940.00 $1,745.00 / mo | $104,700.00 $1,745.00 / mo | $209,400.00 $1,745.00 / mo | |||
| Estimated Expenses | $3,114.20 | $15,571.00 | $31,142.00 | |||
| Net Cash Flow | $17,825.80 | $89,129.00 | $178,258.00 | |||
| HOA Fees | $4,186.32 | $20,931.60 | $41,863.20 |