Property Info
- MLS O6289659
- Unit No 5057
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1115
- Foundation Block
- Min Lease Block
- HOA Fees $788.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield9.4% | Annual Rent$24,000.00 | Property Taxes$3,740.15 | 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 | $3,740.15 | $18,700.75 | $37,401.50 | |||
| Net Cash Flow | $20,259.85 | $101,299.25 | $202,598.50 | |||
| HOA Fees | $9,456.00 | $47,280.00 | $94,560.00 |