Property Info
- MLS O6245041
- Unit No 41
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1250
- Foundation Other
- Min Lease Other
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield9% | Annual Rent$21,600.00 | Property Taxes$2,593.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,593.98 | $12,969.90 | $25,939.80 | |||
| Net Cash Flow | $19,006.02 | $95,030.10 | $190,060.20 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |