Property Info
- MLS O6275934
- Unit No 2
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1398
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield9.8% | Annual Rent$22,968.00 | Property Taxes$2,928.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,968.00 $1,914.00 / mo | $114,840.00 $1,914.00 / mo | $229,680.00 $1,914.00 / mo | |||
| Estimated Expenses | $2,928.00 | $14,640.00 | $29,280.00 | |||
| Net Cash Flow | $20,040.00 | $100,200.00 | $200,400.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |