Property Info
- MLS O6413183
- Unit No 3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1214
- Living Area (sqft) 1214
- Foundation Slab
- Min Lease Slab
- HOA Fees $459.00
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate8.5 | Gross Yield14% | Annual Rent$19,980.00 | Property Taxes$2,284.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,980.00 $1,665.00 / mo | $99,900.00 $1,665.00 / mo | $199,800.00 $1,665.00 / mo | |||
| Estimated Expenses | $2,284.00 | $11,420.00 | $22,840.00 | |||
| Net Cash Flow | $17,696.00 | $88,480.00 | $176,960.00 | |||
| HOA Fees | $5,508.00 | $27,540.00 | $55,080.00 |