Property Info
- MLS O6350255
- Unit No A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1182
- Living Area (sqft) 1112
- Foundation Slab
- Min Lease Slab
- HOA Fees $392.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
Cash Flow
| Cap Rate8.0 | Gross Yield12.5% | Annual Rent$19,200.00 | Property Taxes$2,236.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,236.00 | $11,180.00 | $22,360.00 | |||
| Net Cash Flow | $16,964.00 | $84,820.00 | $169,640.00 | |||
| HOA Fees | $4,704.00 | $23,520.00 | $47,040.00 |