Property Info
- MLS O6263776
- Unit No 3997F
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Slab
- Min Lease Slab
- HOA Fees $307.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.4 | Gross Yield14% | Annual Rent$21,000.00 | Property Taxes$1,659.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,659.56 | $8,297.80 | $16,595.60 | |||
| Net Cash Flow | $19,340.44 | $96,702.20 | $193,404.40 | |||
| HOA Fees | $3,684.00 | $18,420.00 | $36,840.00 |