Property Info
- MLS O6248389
- Unit No 31
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1237
- Foundation Slab
- Min Lease Slab
- HOA Fees $563.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
Cash Flow
Cap Rate4.3 | Gross Yield8.5% | Annual Rent$19,200.00 | Property Taxes$2,728.96 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
Estimated Expenses | $2,728.96 | $13,644.80 | $27,289.60 | |||
Net Cash Flow | $16,471.04 | $82,355.20 | $164,710.40 | |||
HOA Fees | $6,756.00 | $33,780.00 | $67,560.00 |