Property Info
- MLS O6284685
- Unit No 4154D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Block
- Min Lease Block
- HOA Fees $375.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate9.0 | Gross Yield14.1% | Annual Rent$18,300.00 | Property Taxes$2,108.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $2,108.00 | $10,540.00 | $21,080.00 | |||
| Net Cash Flow | $16,192.00 | $80,960.00 | $161,920.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |