Property Info
- MLS O6284256
- Unit No 2019O
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1192
- Foundation Slab
- Min Lease Slab
- HOA Fees $724.89
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.3 | Gross Yield11.5% | Annual Rent$26,400.00 | Property Taxes$3,305.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,305.57 | $16,527.85 | $33,055.70 | |||
| Net Cash Flow | $23,094.43 | $115,472.15 | $230,944.30 | |||
| HOA Fees | $8,698.68 | $43,493.40 | $86,986.80 |