Property Info
- MLS O6397482
- Unit No D
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 893
- Living Area (sqft) 893
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Other
Cash Flow
| Cap Rate7.4 | Gross Yield10.6% | Annual Rent$19,140.00 | Property Taxes$2,141.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $2,141.00 | $10,705.00 | $21,410.00 | |||
| Net Cash Flow | $16,999.00 | $84,995.00 | $169,990.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |