Property Info
- MLS O6324266
- Unit No 4761C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 976
- Foundation Block
- Min Lease Block
- HOA Fees $409.41
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.4 | Gross Yield14.6% | Annual Rent$18,600.00 | Property Taxes$1,655.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,655.55 | $8,277.75 | $16,555.50 | |||
| Net Cash Flow | $16,944.45 | $84,722.25 | $169,444.50 | |||
| HOA Fees | $4,912.92 | $24,564.60 | $49,129.20 |