Property Info
- MLS O6272721
- Unit No 2
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1405
- Foundation Slab
- Min Lease Slab
- HOA Fees $413.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate10.0 | Gross Yield14.7% | Annual Rent$22,740.00 | Property Taxes$2,311.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $2,311.47 | $11,557.35 | $23,114.70 | |||
| Net Cash Flow | $20,428.53 | $102,142.65 | $204,285.30 | |||
| HOA Fees | $4,956.00 | $24,780.00 | $49,560.00 |