Property Info
- MLS O6169624
- Unit No 102
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $459.83
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield9% | Annual Rent$27,000.00 | Property Taxes$2,959.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $2,959.00 | $14,795.00 | $29,590.00 | |||
| Net Cash Flow | $24,041.00 | $120,205.00 | $240,410.00 | |||
| HOA Fees | $5,517.96 | $27,589.80 | $55,179.60 |