Property Info
- MLS O6329389
- Unit No 4024
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1062
- Living Area (sqft) 1062
- Foundation Slab
- Min Lease Slab
- HOA Fees $504.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield11.2% | Annual Rent$16,800.00 | Property Taxes$2,208.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,208.18 | $11,040.90 | $22,081.80 | |||
| Net Cash Flow | $14,591.82 | $72,959.10 | $145,918.20 | |||
| HOA Fees | $6,048.00 | $30,240.00 | $60,480.00 |