Property Info
- MLS O6374497
- Unit No 3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 909
- Living Area (sqft) 909
- Foundation Slab
- Min Lease Slab
- HOA Fees $399.00
Interior Features
- Ceiling Fans(s)
- L Dining
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield10.1% | Annual Rent$18,000.00 | Property Taxes$2,667.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,667.65 | $13,338.25 | $26,676.50 | |||
| Net Cash Flow | $15,332.35 | $76,661.75 | $153,323.50 | |||
| HOA Fees | $4,788.00 | $23,940.00 | $47,880.00 |