Property Info
- MLS O6281819
- Unit No 12
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1465
- Foundation Slab
- Min Lease Slab
- HOA Fees $411.07
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield8% | Annual Rent$23,040.00 | Property Taxes$3,928.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,040.00 $1,920.00 / mo | $115,200.00 $1,920.00 / mo | $230,400.00 $1,920.00 / mo | |||
| Estimated Expenses | $3,928.00 | $19,640.00 | $39,280.00 | |||
| Net Cash Flow | $19,112.00 | $95,560.00 | $191,120.00 | |||
| HOA Fees | $4,932.84 | $24,664.20 | $49,328.40 |