Property Info
- MLS O6293573
- Unit No 4779C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 976
- Foundation Basement
- Min Lease Basement
- HOA Fees $410.00
Interior Features
- Other
Cash Flow
| Cap Rate7.9 | Gross Yield12.6% | Annual Rent$17,700.00 | Property Taxes$1,650.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $1,650.40 | $8,252.00 | $16,504.00 | |||
| Net Cash Flow | $16,049.60 | $80,248.00 | $160,496.00 | |||
| HOA Fees | $4,920.00 | $24,600.00 | $49,200.00 |