Property Info
- MLS O6180013
- Unit No 4395
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 828
- Foundation Slab
- Min Lease Slab
- HOA Fees $307.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.1 | Gross Yield11.6% | Annual Rent$19,200.00 | Property Taxes$2,175.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,175.31 | $10,876.55 | $21,753.10 | |||
| Net Cash Flow | $17,024.69 | $85,123.45 | $170,246.90 | |||
| HOA Fees | $3,684.00 | $18,420.00 | $36,840.00 |