Property Info
- MLS O6294080
- Unit No 3927
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $628.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield10.2% | Annual Rent$19,800.00 | Property Taxes$2,862.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,862.04 | $14,310.20 | $28,620.40 | |||
| Net Cash Flow | $16,937.96 | $84,689.80 | $169,379.60 | |||
| HOA Fees | $7,536.00 | $37,680.00 | $75,360.00 |