Property Info
- MLS O6221532
- Unit No 5056
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1215
- Foundation Slab
- Min Lease Slab
- HOA Fees $704.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.1 | Gross Yield10.8% | Annual Rent$26,400.00 | Property Taxes$3,004.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,004.97 | $15,024.85 | $30,049.70 | |||
| Net Cash Flow | $23,395.03 | $116,975.15 | $233,950.30 | |||
| HOA Fees | $8,448.00 | $42,240.00 | $84,480.00 |