Property Info
- MLS O6254696
- Unit No 28
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1237
- Foundation Slab
- Min Lease Slab
- HOA Fees $647.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.0 | Gross Yield11.4% | Annual Rent$22,200.00 | Property Taxes$2,737.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,737.33 | $13,686.65 | $27,373.30 | |||
| Net Cash Flow | $19,462.67 | $97,313.35 | $194,626.70 | |||
| HOA Fees | $7,764.00 | $38,820.00 | $77,640.00 |