Property Info
- MLS O6286617
- Unit No 5337
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1062
- Foundation Slab
- Min Lease Slab
- HOA Fees $504.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$2,240.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,240.00 | $11,200.00 | $22,400.00 | |||
| Net Cash Flow | $16,960.00 | $84,800.00 | $169,600.00 | |||
| HOA Fees | $6,048.00 | $30,240.00 | $60,480.00 |