Property Info
- MLS O6307022
- Unit No B
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1204
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield9.8% | Annual Rent$21,600.00 | Property Taxes$3,159.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,159.18 | $15,795.90 | $31,591.80 | |||
| Net Cash Flow | $18,440.82 | $92,204.10 | $184,408.20 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |