Property Info
- MLS O6355957
- Unit No 405
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1490
- Living Area (sqft) 1490
- Foundation Slab
- Min Lease Slab
- HOA Fees $569.79
Interior Features
- Living Room/Dining Room Combo
- Other
Cash Flow
| Cap Rate9.7 | Gross Yield17.2% | Annual Rent$19,800.00 | Property Taxes$1,816.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,816.00 | $9,080.00 | $18,160.00 | |||
| Net Cash Flow | $17,984.00 | $89,920.00 | $179,840.00 | |||
| HOA Fees | $6,837.48 | $34,187.40 | $68,374.80 |