Property Info
- MLS O6398123
- Unit No 2
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1405
- Living Area (sqft) 1405
- Foundation Slab
- Min Lease Slab
- HOA Fees $413.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate8.3 | Gross Yield12.7% | Annual Rent$21,600.00 | Property Taxes$2,480.00 | 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 | $2,480.00 | $12,400.00 | $24,800.00 | |||
| Net Cash Flow | $19,120.00 | $95,600.00 | $191,200.00 | |||
| HOA Fees | $4,956.00 | $24,780.00 | $49,560.00 |