Property Info
- MLS O6394579
- Unit No D
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1198
- Living Area (sqft) 1198
- Foundation Slab
- Min Lease Slab
- HOA Fees $706.62
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate19.9 | Gross Yield32.8% | Annual Rent$21,600.00 | Property Taxes$0.00 | 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 | $0.00 | 0 | 0 | |||
| Net Cash Flow | $21,600.00 | $108,000.00 | $216,000.00 | |||
| HOA Fees | $8,479.44 | $42,397.20 | $84,794.40 |