Property Info
- MLS O6360198
- Unit No 23
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1580
- Living Area (sqft) 1580
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield10.1% | Annual Rent$25,200.00 | Property Taxes$3,119.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,119.01 | $15,595.05 | $31,190.10 | |||
| Net Cash Flow | $22,080.99 | $110,404.95 | $220,809.90 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |