Property Info
- MLS O6417425
- Unit No 804
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1907
- Living Area (sqft) 1887
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.7 | Gross Yield5.6% | Annual Rent$16,800.00 | Property Taxes$3,867.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $3,867.00 | $19,335.00 | $38,670.00 | |||
| Net Cash Flow | $12,933.00 | $64,665.00 | $129,330.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |