Property Info
- MLS O6198488
- Unit No 5114
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1062
- Foundation Slab
- Min Lease Slab
- HOA Fees $304.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate6.9 | Gross Yield9.7% | Annual Rent$19,800.00 | Property Taxes$1,914.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,914.31 | $9,571.55 | $19,143.10 | |||
| Net Cash Flow | $17,885.69 | $89,428.45 | $178,856.90 | |||
| HOA Fees | $3,648.00 | $18,240.00 | $36,480.00 |