Property Info
- MLS O6408149
- Unit No 2
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1398
- Living Area (sqft) 1398
- Foundation Slab
- Min Lease Slab
- HOA Fees $390.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.5 | Gross Yield11.5% | Annual Rent$22,368.00 | Property Taxes$3,096.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,368.00 $1,864.00 / mo | $111,840.00 $1,864.00 / mo | $223,680.00 $1,864.00 / mo | |||
| Estimated Expenses | $3,096.00 | $15,480.00 | $30,960.00 | |||
| Net Cash Flow | $19,272.00 | $96,360.00 | $192,720.00 | |||
| HOA Fees | $4,680.00 | $23,400.00 | $46,800.00 |