Property Info
- MLS O6364384
- Unit No 7
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1230
- Living Area (sqft) 1230
- Foundation Slab
- Min Lease Slab
- HOA Fees $310.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield9.3% | Annual Rent$22,200.00 | Property Taxes$2,950.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,950.00 | $14,750.00 | $29,500.00 | |||
| Net Cash Flow | $19,250.00 | $96,250.00 | $192,500.00 | |||
| HOA Fees | $3,720.00 | $18,600.00 | $37,200.00 |