Property Info
- MLS O6319831
- Unit No A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1202
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield9.6% | Annual Rent$21,600.00 | Property Taxes$3,072.23 | 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 | $3,072.23 | $15,361.15 | $30,722.30 | |||
| Net Cash Flow | $18,527.77 | $92,638.85 | $185,277.70 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |