Property Info
- MLS O6281852
- Unit No 7
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1660
- Foundation Slab
- Min Lease Slab
- HOA Fees $641.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.4 | Gross Yield12.9% | Annual Rent$23,784.00 | Property Taxes$2,480.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,784.00 $1,982.00 / mo | $118,920.00 $1,982.00 / mo | $237,840.00 $1,982.00 / mo | |||
| Estimated Expenses | $2,480.21 | $12,401.05 | $24,802.10 | |||
| Net Cash Flow | $21,303.79 | $106,518.95 | $213,037.90 | |||
| HOA Fees | $7,692.00 | $38,460.00 | $76,920.00 |