Property Info
- MLS O6426812
- Unit No 3
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1405
- Living Area (sqft) 1405
- Foundation Slab
- Min Lease Slab
- HOA Fees $357.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate9.3 | Gross Yield13.5% | Annual Rent$21,600.00 | Property Taxes$2,481.00 | 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 | $2,481.00 | $12,405.00 | $24,810.00 | |||
| Net Cash Flow | $19,119.00 | $95,595.00 | $191,190.00 | |||
| HOA Fees | $4,284.00 | $21,420.00 | $42,840.00 |