Property Info
- MLS O6421186
- Unit No 11
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1303
- Living Area (sqft) 1303
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.5% | Annual Rent$21,600.00 | Property Taxes$3,395.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,395.21 | $16,976.05 | $33,952.10 | |||
| Net Cash Flow | $18,204.79 | $91,023.95 | $182,047.90 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |