Property Info
- MLS O6306168
- Unit No 4749B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 976
- Foundation Basement
- Min Lease Basement
- HOA Fees $409.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate6.4 | Gross Yield11% | Annual Rent$15,600.00 | Property Taxes$1,655.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,655.55 | $8,277.75 | $16,555.50 | |||
| Net Cash Flow | $13,944.45 | $69,722.25 | $139,444.50 | |||
| HOA Fees | $4,908.00 | $24,540.00 | $49,080.00 |