Property Info
- MLS O6306195
- Unit No 4727C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 976
- Foundation Basement
- Min Lease Basement
- HOA Fees $409.00
Interior Features
- Other
Cash Flow
| Cap Rate7.3 | Gross Yield11.8% | Annual Rent$16,800.00 | Property Taxes$1,520.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,520.61 | $7,603.05 | $15,206.10 | |||
| Net Cash Flow | $15,279.39 | $76,396.95 | $152,793.90 | |||
| HOA Fees | $4,908.00 | $24,540.00 | $49,080.00 |