Property Info
- MLS O6422535
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1019
- Living Area (sqft) 1019
- Foundation Slab
- Min Lease Slab
- HOA Fees $412.28
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield11.3% | Annual Rent$20,340.00 | Property Taxes$2,398.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,398.00 | $11,990.00 | $23,980.00 | |||
| Net Cash Flow | $17,942.00 | $89,710.00 | $179,420.00 | |||
| HOA Fees | $4,947.36 | $24,736.80 | $49,473.60 |