Property Info
- MLS O6237760
- Unit No B
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1300
- Living Area (sqft) 1270
- Foundation Slab
- Min Lease Slab
- HOA Fees $97.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.0 | Gross Yield7.7% | Annual Rent$20,340.00 | Property Taxes$3,225.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $3,225.00 | $16,125.00 | $32,250.00 | |||
| Net Cash Flow | $17,115.00 | $85,575.00 | $171,150.00 | |||
| HOA Fees | $1,164.00 | $5,820.00 | $11,640.00 |