Property Info
- MLS O6404103
- Unit No 435
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1408
- Living Area (sqft) 1408
- Foundation Slab
- Min Lease Slab
- HOA Fees $447.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.3 | Gross Yield9.4% | Annual Rent$21,600.00 | Property Taxes$4,070.00 | 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 | $4,070.00 | $20,350.00 | $40,700.00 | |||
| Net Cash Flow | $17,530.00 | $87,650.00 | $175,300.00 | |||
| HOA Fees | $5,364.00 | $26,820.00 | $53,640.00 |