Property Info
- MLS O6195434
- Unit No 4791D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 976
- Foundation Slab
- Min Lease Slab
- HOA Fees $409.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield10.9% | Annual Rent$15,000.00 | Property Taxes$1,326.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,326.96 | $6,634.80 | $13,269.60 | |||
| Net Cash Flow | $13,673.04 | $68,365.20 | $136,730.40 | |||
| HOA Fees | $4,908.00 | $24,540.00 | $49,080.00 |