Property Info
- MLS O6290031
- Unit No 8
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1187
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate2.9 | Gross Yield5.3% | Annual Rent$13,200.00 | Property Taxes$836.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $836.00 | $4,180.00 | $8,360.00 | |||
| Net Cash Flow | $12,364.00 | $61,820.00 | $123,640.00 | |||
| HOA Fees | $5,040.00 | $25,200.00 | $50,400.00 |