Property Info
- MLS O6354817
- Unit No 144
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1435
- Living Area (sqft) 1435
- Foundation Block
- Min Lease Block
- HOA Fees $394.09
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.0 | Gross Yield12% | Annual Rent$28,740.00 | Property Taxes$2,465.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,740.00 $2,395.00 / mo | $143,700.00 $2,395.00 / mo | $287,400.00 $2,395.00 / mo | |||
| Estimated Expenses | $2,465.00 | $12,325.00 | $24,650.00 | |||
| Net Cash Flow | $26,275.00 | $131,375.00 | $262,750.00 | |||
| HOA Fees | $4,729.08 | $23,645.40 | $47,290.80 |