Property Info
- MLS O6317649
- Unit No 149C2L
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1147
- Foundation Slab
- Min Lease Slab
- HOA Fees $344.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.6 | Gross Yield8.3% | Annual Rent$16,200.00 | Property Taxes$3,117.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $3,117.20 | $15,586.00 | $31,172.00 | |||
| Net Cash Flow | $13,082.80 | $65,414.00 | $130,828.00 | |||
| HOA Fees | $4,128.00 | $20,640.00 | $41,280.00 |