Property Info
- MLS O6226819
- Unit No 238
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1472
- Foundation Slab
- Min Lease Slab
- HOA Fees $365.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.5% | Annual Rent$24,000.00 | Property Taxes$3,704.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,704.16 | $18,520.80 | $37,041.60 | |||
| Net Cash Flow | $20,295.84 | $101,479.20 | $202,958.40 | |||
| HOA Fees | $4,380.00 | $21,900.00 | $43,800.00 |