Property Info
- MLS O6368836
- Unit No 3966B
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1348
- Living Area (sqft) 1348
- Foundation Slab
- Min Lease Slab
- HOA Fees $434.32
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.8 | Gross Yield13.5% | Annual Rent$21,600.00 | Property Taxes$2,232.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,232.00 | $11,160.00 | $22,320.00 | |||
| Net Cash Flow | $19,368.00 | $96,840.00 | $193,680.00 | |||
| HOA Fees | $5,211.84 | $26,059.20 | $52,118.40 |