Property Info
- MLS O6314627
- Unit No 4234
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1062
- Foundation Slab
- Min Lease Slab
- HOA Fees $504.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
Cap Rate2.0 | Gross Yield6.5% | Annual Rent$12,000.00 | Property Taxes$2,240.33 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
Estimated Expenses | $2,240.33 | $11,201.65 | $22,403.30 | |||
Net Cash Flow | $9,759.67 | $48,798.35 | $97,596.70 | |||
HOA Fees | $6,048.00 | $30,240.00 | $60,480.00 |