Property Info
- MLS O6394416
- Unit No 4
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1398
- Living Area (sqft) 1398
- Foundation Slab
- Min Lease Slab
- HOA Fees $390.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield11.2% | Annual Rent$23,040.00 | Property Taxes$3,096.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,040.00 $1,920.00 / mo | $115,200.00 $1,920.00 / mo | $230,400.00 $1,920.00 / mo | |||
| Estimated Expenses | $3,096.00 | $15,480.00 | $30,960.00 | |||
| Net Cash Flow | $19,944.00 | $99,720.00 | $199,440.00 | |||
| HOA Fees | $4,680.00 | $23,400.00 | $46,800.00 |