Property Info
- MLS O6237062
- Unit No 3970B
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1348
- Foundation Slab
- Min Lease Slab
- HOA Fees $302.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield9.7% | Annual Rent$17,400.00 | Property Taxes$1,758.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,758.75 | $8,793.75 | $17,587.50 | |||
| Net Cash Flow | $15,641.25 | $78,206.25 | $156,412.50 | |||
| HOA Fees | $3,624.00 | $18,120.00 | $36,240.00 |