Property Info
- MLS O6263058
- Unit No 547
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1038
- Foundation Slab
- Min Lease Slab
- HOA Fees $382.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8.7% | Annual Rent$19,200.00 | Property Taxes$2,369.00 | 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 | $2,369.00 | $11,845.00 | $23,690.00 | |||
| Net Cash Flow | $16,831.00 | $84,155.00 | $168,310.00 | |||
| HOA Fees | $4,584.00 | $22,920.00 | $45,840.00 |