Property Info
- MLS O6263057
- Unit No 4121H
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1348
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.5 | Gross Yield15.4% | Annual Rent$19,200.00 | Property Taxes$1,824.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,824.00 | $9,120.00 | $18,240.00 | |||
| Net Cash Flow | $17,376.00 | $86,880.00 | $173,760.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |