Property Info
- MLS O6347885
- Unit No 4837
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1062
- Living Area (sqft) 1062
- Foundation Other
- Min Lease Other
- HOA Fees $504.00
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate6.3 | Gross Yield12% | Annual Rent$17,940.00 | Property Taxes$2,482.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $2,482.44 | $12,412.20 | $24,824.40 | |||
| Net Cash Flow | $15,457.56 | $77,287.80 | $154,575.60 | |||
| HOA Fees | $6,048.00 | $30,240.00 | $60,480.00 |