Property Info
- MLS O6406288
- Unit No 4
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1239
- Living Area (sqft) 1239
- Foundation Slab
- Min Lease Slab
- HOA Fees $474.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.2 | Gross Yield13.6% | Annual Rent$16,200.00 | Property Taxes$1,850.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,850.68 | $9,253.40 | $18,506.80 | |||
| Net Cash Flow | $14,349.32 | $71,746.60 | $143,493.20 | |||
| HOA Fees | $5,688.00 | $28,440.00 | $56,880.00 |