Property Info
- MLS O6118090
- Unit No 109
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1260
- Foundation Slab
- Min Lease Slab
- HOA Fees $340.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.7 | Gross Yield8.3% | Annual Rent$22,800.00 | Property Taxes$2,954.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,954.44 | $14,772.20 | $29,544.40 | |||
| Net Cash Flow | $19,845.56 | $99,227.80 | $198,455.60 | |||
| HOA Fees | $4,080.00 | $20,400.00 | $40,800.00 |