Property Info
- MLS O6316407
- Unit No P4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1049
- Living Area (sqft) 1049
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.1 | Gross Yield8.4% | Annual Rent$16,800.00 | Property Taxes$2,044.08 | 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 | $2,044.08 | $10,220.40 | $20,440.80 | |||
| Net Cash Flow | $14,755.92 | $73,779.60 | $147,559.20 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |