Property Info
- MLS O6249734
- Unit No 5020
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 685
- Foundation Slab
- Min Lease Slab
- HOA Fees $470.16
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield10.9% | Annual Rent$18,000.00 | Property Taxes$2,190.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,190.00 | $10,950.00 | $21,900.00 | |||
| Net Cash Flow | $15,810.00 | $79,050.00 | $158,100.00 | |||
| HOA Fees | $5,641.92 | $28,209.60 | $56,419.20 |