Property Info
- MLS O6187822
- Unit No 36
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1307
- Foundation Slab
- Min Lease Slab
- HOA Fees $158.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.7 | Gross Yield8.8% | Annual Rent$19,200.00 | Property Taxes$2,751.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,751.00 | $13,755.00 | $27,510.00 | |||
| Net Cash Flow | $16,449.00 | $82,245.00 | $164,490.00 | |||
| HOA Fees | $1,896.00 | $9,480.00 | $18,960.00 |