Property Info
- MLS OM716466
- Unit No 101
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1602
- Living Area (sqft) 1602
- Foundation Block
- Min Lease Block
- HOA Fees $460.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield8.7% | Annual Rent$36,000.00 | Property Taxes$4,702.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,702.50 | $23,512.50 | $47,025.00 | |||
| Net Cash Flow | $31,297.50 | $156,487.50 | $312,975.00 | |||
| HOA Fees | $5,520.00 | $27,600.00 | $55,200.00 |