Property Info
- MLS O6275150
- Unit No 4767C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 976
- Foundation Slab
- Min Lease Slab
- HOA Fees $409.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate7.5 | Gross Yield12.7% | Annual Rent$16,200.00 | Property Taxes$1,650.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,650.00 | $8,250.00 | $16,500.00 | |||
| Net Cash Flow | $14,550.00 | $72,750.00 | $145,500.00 | |||
| HOA Fees | $4,908.00 | $24,540.00 | $49,080.00 |