Property Info
- MLS O6260843
- Unit No 4155G
- 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 Rate6.1 | Gross Yield11.7% | Annual Rent$15,840.00 | Property Taxes$1,694.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,840.00 $1,320.00 / mo | $79,200.00 $1,320.00 / mo | $158,400.00 $1,320.00 / mo | |||
| Estimated Expenses | $1,694.91 | $8,474.55 | $16,949.10 | |||
| Net Cash Flow | $14,145.09 | $70,725.45 | $141,450.90 | |||
| HOA Fees | $5,928.00 | $29,640.00 | $59,280.00 |