Property Info
- MLS O6249823
- Unit No 7-3
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1536
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.00
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate4.0 | Gross Yield6.6% | Annual Rent$25,200.00 | Property Taxes$4,592.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,592.00 | $22,960.00 | $45,920.00 | |||
| Net Cash Flow | $20,608.00 | $103,040.00 | $206,080.00 | |||
| HOA Fees | $5,040.00 | $25,200.00 | $50,400.00 |