Property Info
- MLS O6255526
- Unit No 6037
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1115
- Foundation Slab
- Min Lease Slab
- HOA Fees $646.00
Interior Features
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield8.8% | Annual Rent$24,000.00 | Property Taxes$3,434.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,434.48 | $17,172.40 | $34,344.80 | |||
| Net Cash Flow | $20,565.52 | $102,827.60 | $205,655.20 | |||
| HOA Fees | $7,752.00 | $38,760.00 | $77,520.00 |