Property Info
- MLS O6372203
- Unit No E08
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1146
- Living Area (sqft) 1146
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $749.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield12% | Annual Rent$22,800.00 | Property Taxes$2,833.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,833.00 | $14,165.00 | $28,330.00 | |||
| Net Cash Flow | $19,967.00 | $99,835.00 | $199,670.00 | |||
| HOA Fees | $8,988.00 | $44,940.00 | $89,880.00 |