Property Info
- MLS O6261287
- Unit No 4944
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 722
- Living Area (sqft) 722
- Foundation Slab
- Min Lease Slab
- HOA Fees $245.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.0 | Gross Yield13% | Annual Rent$13,800.00 | Property Taxes$1,322.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,322.39 | $6,611.95 | $13,223.90 | |||
| Net Cash Flow | $12,477.61 | $62,388.05 | $124,776.10 | |||
| HOA Fees | $2,940.00 | $14,700.00 | $29,400.00 |