Property Info
- MLS O6321378
- Unit No 3946B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.3 | Gross Yield16.5% | Annual Rent$21,000.00 | Property Taxes$2,180.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,180.00 | $10,900.00 | $21,800.00 | |||
| Net Cash Flow | $18,820.00 | $94,100.00 | $188,200.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |