Property Info
- MLS O6420484
- Unit No 3
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 767
- Living Area (sqft) 767
- Foundation Slab
- Min Lease -
- HOA Fees $650.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.4 | Gross Yield4% | Annual Rent$18,900.00 | Property Taxes$4,218.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $4,218.00 | $21,090.00 | $42,180.00 | |||
| Net Cash Flow | $14,682.00 | $73,410.00 | $146,820.00 | |||
| HOA Fees | $7,800.00 | $39,000.00 | $78,000.00 |