Property Info
- MLS O6266277
- Unit No 19
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1872
- Foundation Slab
- Min Lease Slab
- HOA Fees $197.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate7.0 | Gross Yield9% | Annual Rent$28,800.00 | Property Taxes$4,082.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,082.00 | $20,410.00 | $40,820.00 | |||
| Net Cash Flow | $24,718.00 | $123,590.00 | $247,180.00 | |||
| HOA Fees | $2,367.96 | $11,839.80 | $23,679.60 |