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 Rate9.1 | Gross Yield13.8% | Annual Rent$18,300.00 | Property Taxes$1,695.00 | 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 | $1,695.00 | $8,475.00 | $16,950.00 | |||
| Net Cash Flow | $16,605.00 | $83,025.00 | $166,050.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |