Property Info
- MLS O6424445
- Unit No 3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1163
- Living Area (sqft) 1163
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $390.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield11% | Annual Rent$18,000.00 | Property Taxes$2,770.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,770.00 | $13,850.00 | $27,700.00 | |||
| Net Cash Flow | $15,230.00 | $76,150.00 | $152,300.00 | |||
| HOA Fees | $4,680.00 | $23,400.00 | $46,800.00 |