Property Info
- MLS O6317661
- Unit No 5
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1538
- Foundation Slab
- Min Lease Slab
- HOA Fees $395.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
Cash Flow
Cap Rate3.9 | Gross Yield6.4% | Annual Rent$21,600.00 | Property Taxes$3,666.00 | 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 | $3,666.00 | $18,330.00 | $36,660.00 | |||
Net Cash Flow | $17,934.00 | $89,670.00 | $179,340.00 | |||
HOA Fees | $4,740.00 | $23,700.00 | $47,400.00 |