Property Info
- MLS O6424570
- Unit No 8
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1100
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield12.8% | Annual Rent$20,400.00 | Property Taxes$2,638.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,638.00 | $13,190.00 | $26,380.00 | |||
| Net Cash Flow | $17,762.00 | $88,810.00 | $177,620.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |