Property Info
- MLS O6365886
- Unit No 4719D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 976
- Living Area (sqft) 976
- Foundation Slab
- Min Lease Slab
- HOA Fees $410.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate9.3 | Gross Yield15.3% | Annual Rent$16,200.00 | Property Taxes$1,383.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,383.37 | $6,916.85 | $13,833.70 | |||
| Net Cash Flow | $14,816.63 | $74,083.15 | $148,166.30 | |||
| HOA Fees | $4,920.00 | $24,600.00 | $49,200.00 |