Property Info
- MLS O6405136
- Unit No 405
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1384
- Living Area (sqft) 1384
- Foundation Slab
- Min Lease Slab
- HOA Fees $535.58
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield10% | Annual Rent$20,400.00 | Property Taxes$3,365.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,365.00 | $16,825.00 | $33,650.00 | |||
| Net Cash Flow | $17,035.00 | $85,175.00 | $170,350.00 | |||
| HOA Fees | $6,426.96 | $32,134.80 | $64,269.60 |