Property Info
- MLS O6303037
- Unit No 4
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1426
- Foundation Slab
- Min Lease Slab
- HOA Fees $531.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield12.2% | Annual Rent$23,148.00 | Property Taxes$2,431.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,148.00 $1,929.00 / mo | $115,740.00 $1,929.00 / mo | $231,480.00 $1,929.00 / mo | |||
| Estimated Expenses | $2,431.70 | $12,158.50 | $24,317.00 | |||
| Net Cash Flow | $20,716.30 | $103,581.50 | $207,163.00 | |||
| HOA Fees | $6,372.00 | $31,860.00 | $63,720.00 |