Property Info
- MLS O6366653
- Unit No H-3
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1291
- Living Area (sqft) 1291
- Foundation Slab
- Min Lease Slab
- HOA Fees $709.51
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate1.9 | Gross Yield6.4% | Annual Rent$15,300.00 | Property Taxes$2,360.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $2,360.00 | $11,800.00 | $23,600.00 | |||
| Net Cash Flow | $12,940.00 | $64,700.00 | $129,400.00 | |||
| HOA Fees | $8,514.12 | $42,570.60 | $85,141.20 |