Property Info
- MLS O6382684
- Unit No 4-310
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1205
- Living Area (sqft) 1205
- Foundation Slab
- Min Lease Slab
- HOA Fees $736.98
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield10.6% | Annual Rent$22,200.00 | Property Taxes$3,121.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,121.00 | $15,605.00 | $31,210.00 | |||
| Net Cash Flow | $19,079.00 | $95,395.00 | $190,790.00 | |||
| HOA Fees | $8,843.76 | $44,218.80 | $88,437.60 |