Property Info
- MLS O6283060
- Unit No 4031
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1215
- Foundation Slab
- Min Lease Slab
- HOA Fees $855.35
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield10.9% | Annual Rent$24,000.00 | Property Taxes$4,074.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,074.00 | $20,370.00 | $40,740.00 | |||
| Net Cash Flow | $19,926.00 | $99,630.00 | $199,260.00 | |||
| HOA Fees | $10,264.20 | $51,321.00 | $102,642.00 |