Property Info
- MLS O6241674
- Unit No 13
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1350
- Foundation Slab
- Min Lease Slab
- HOA Fees $306.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.8 | Gross Yield9.3% | Annual Rent$22,800.00 | Property Taxes$2,576.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,576.60 | $12,883.00 | $25,766.00 | |||
| Net Cash Flow | $20,223.40 | $101,117.00 | $202,234.00 | |||
| HOA Fees | $3,672.00 | $18,360.00 | $36,720.00 |