Property Info
- MLS O6262957
- Unit No 3936B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Slab
- Min Lease Slab
- HOA Fees $302.00
Interior Features
- Other
Cash Flow
| Cap Rate10.4 | Gross Yield14.4% | Annual Rent$18,000.00 | Property Taxes$1,371.00 | 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 | $1,371.00 | $6,855.00 | $13,710.00 | |||
| Net Cash Flow | $16,629.00 | $83,145.00 | $166,290.00 | |||
| HOA Fees | $3,624.00 | $18,120.00 | $36,240.00 |