Property Info
- MLS O6290484
- Unit No 4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 905
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield9.4% | Annual Rent$18,300.00 | Property Taxes$2,500.34 | 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 | $2,500.34 | $12,501.70 | $25,003.40 | |||
| Net Cash Flow | $15,799.66 | $78,998.30 | $157,996.60 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |