Property Info
- MLS O6390679
- Unit No 5
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2200
- Living Area (sqft) 2200
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.8 | Gross Yield12.3% | Annual Rent$45,000.00 | Property Taxes$4,390.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $4,390.58 | $21,952.90 | $43,905.80 | |||
| Net Cash Flow | $40,609.42 | $203,047.10 | $406,094.20 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |