Property Info
- MLS O6408737
- Unit No 38
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1501
- Living Area (sqft) 1200
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $375.00
Interior Features
- Living Room/Dining Room Combo
- Other
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield10.4% | Annual Rent$19,800.00 | Property Taxes$3,204.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,204.46 | $16,022.30 | $32,044.60 | |||
| Net Cash Flow | $16,595.54 | $82,977.70 | $165,955.40 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |