Property Info
- MLS O6402415
- Unit No 3975F
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1183
- Living Area (sqft) 1183
- Foundation Slab
- Min Lease Slab
- HOA Fees $508.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate7.2 | Gross Yield12.9% | Annual Rent$18,000.00 | Property Taxes$1,895.00 | 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 | $1,895.00 | $9,475.00 | $18,950.00 | |||
| Net Cash Flow | $16,105.00 | $80,525.00 | $161,050.00 | |||
| HOA Fees | $6,096.00 | $30,480.00 | $60,960.00 |