Property Info
- MLS O6301109
- Unit No 4-3
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1440
- Foundation Slab
- Min Lease Slab
- HOA Fees $750.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.6 | Gross Yield12% | Annual Rent$28,800.00 | Property Taxes$4,040.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,040.34 | $20,201.70 | $40,403.40 | |||
| Net Cash Flow | $24,759.66 | $123,798.30 | $247,596.60 | |||
| HOA Fees | $9,000.00 | $45,000.00 | $90,000.00 |