Property Info
- MLS O6234938
- Unit No 529
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 886
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate3.1 | Gross Yield6% | Annual Rent$14,400.00 | Property Taxes$2,154.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,154.88 | $10,774.40 | $21,548.80 | |||
| Net Cash Flow | $12,245.12 | $61,225.60 | $122,451.20 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |