Property Info
- MLS O6321401
- Unit No 3997F
- 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 Rate11.5 | Gross Yield16.5% | Annual Rent$21,000.00 | Property Taxes$1,850.00 | 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 | $1,850.00 | $9,250.00 | $18,500.00 | |||
| Net Cash Flow | $19,150.00 | $95,750.00 | $191,500.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |