Property Info
- MLS O6315194
- Unit No 8
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield12.8% | Annual Rent$20,400.00 | Property Taxes$2,510.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,510.14 | $12,550.70 | $25,101.40 | |||
| Net Cash Flow | $17,889.86 | $89,449.30 | $178,898.60 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |