Property Info
- MLS O6151443
- Unit No 31
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1111
- Foundation Slab
- Min Lease Slab
- HOA Fees $534.00
Interior Features
- Stone Counters
Cash Flow
| Cap Rate5.8 | Gross Yield9.7% | Annual Rent$20,400.00 | Property Taxes$1,751.00 | 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 | $1,751.00 | $8,755.00 | $17,510.00 | |||
| Net Cash Flow | $18,649.00 | $93,245.00 | $186,490.00 | |||
| HOA Fees | $6,408.00 | $32,040.00 | $64,080.00 |