Property Info
- MLS O6260841
- Unit No 4142D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Slab
- Min Lease Slab
- HOA Fees $494.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield10.8% | Annual Rent$14,580.00 | Property Taxes$1,694.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,580.00 $1,215.00 / mo | $72,900.00 $1,215.00 / mo | $145,800.00 $1,215.00 / mo | |||
| Estimated Expenses | $1,694.91 | $8,474.55 | $16,949.10 | |||
| Net Cash Flow | $12,885.09 | $64,425.45 | $128,850.90 | |||
| HOA Fees | $5,928.00 | $29,640.00 | $59,280.00 |