Property Info
- MLS O6402492
- Unit No 8
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1578
- Living Area (sqft) 1578
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield9.5% | Annual Rent$22,800.00 | Property Taxes$2,121.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,121.00 | $10,605.00 | $21,210.00 | |||
| Net Cash Flow | $20,679.00 | $103,395.00 | $206,790.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |