Property Info
- MLS O6267404
- Unit No 4136D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1183
- Foundation Slab
- Min Lease Slab
- HOA Fees $381.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate9.5 | Gross Yield14.9% | Annual Rent$18,600.00 | Property Taxes$2,212.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,212.00 | $11,060.00 | $22,120.00 | |||
| Net Cash Flow | $16,388.00 | $81,940.00 | $163,880.00 | |||
| HOA Fees | $4,572.00 | $22,860.00 | $45,720.00 |