Property Info
- MLS O6357862
- Unit No 4771C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 976
- Living Area (sqft) 976
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $409.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate8.7 | Gross Yield13.3% | Annual Rent$18,000.00 | Property Taxes$1,383.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,383.37 | $6,916.85 | $13,833.70 | |||
| Net Cash Flow | $16,616.63 | $83,083.15 | $166,166.30 | |||
| HOA Fees | $4,908.00 | $24,540.00 | $49,080.00 |