Property Info
- MLS O6317525
- Unit No 447
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1285
- Foundation Slab
- Min Lease Slab
- HOA Fees $471.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.2 | Gross Yield8.2% | Annual Rent$18,000.00 | Property Taxes$3,013.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,013.94 | $15,069.70 | $30,139.40 | |||
| Net Cash Flow | $14,986.06 | $74,930.30 | $149,860.60 | |||
| HOA Fees | $5,652.00 | $28,260.00 | $56,520.00 |