Property Info
- MLS O6319235
- Unit No 2
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2009
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.1% | Annual Rent$39,600.00 | Property Taxes$7,052.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $7,052.00 | $35,260.00 | $70,520.00 | |||
| Net Cash Flow | $32,548.00 | $162,740.00 | $325,480.00 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |