Property Info
- MLS O6365120
- Unit No 21
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1096
- Living Area (sqft) 1096
- Foundation Slab
- Min Lease Slab
- HOA Fees $383.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield9.5% | Annual Rent$20,400.00 | Property Taxes$3,267.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,267.00 | $16,335.00 | $32,670.00 | |||
| Net Cash Flow | $17,133.00 | $85,665.00 | $171,330.00 | |||
| HOA Fees | $4,596.00 | $22,980.00 | $45,960.00 |