Property Info
- MLS O6373515
- Unit No 5105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1244
- Living Area (sqft) 1244
- Foundation Slab
- Min Lease Slab
- HOA Fees $508.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate4.2 | Gross Yield8% | Annual Rent$18,000.00 | Property Taxes$2,562.42 | 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 | $2,562.42 | $12,812.10 | $25,624.20 | |||
| Net Cash Flow | $15,437.58 | $77,187.90 | $154,375.80 | |||
| HOA Fees | $6,096.00 | $30,480.00 | $60,960.00 |