Property Info
- MLS O6283477
- Unit No 5
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1405
- Foundation Slab
- Min Lease Slab
- HOA Fees $413.00
Interior Features
- Ceiling Fans(s)
- L Dining
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate7.6 | Gross Yield11.4% | Annual Rent$21,000.00 | Property Taxes$1,971.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,971.33 | $9,856.65 | $19,713.30 | |||
| Net Cash Flow | $19,028.67 | $95,143.35 | $190,286.70 | |||
| HOA Fees | $4,956.00 | $24,780.00 | $49,560.00 |