Property Info
- MLS O6170601
- Unit No 103
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
- HOA Fees $924.24
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.3 | Gross Yield8.6% | Annual Rent$18,000.00 | Property Taxes$2,158.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,158.65 | $10,793.25 | $21,586.50 | |||
| Net Cash Flow | $15,841.35 | $79,206.75 | $158,413.50 | |||
| HOA Fees | $11,090.88 | $55,454.40 | $110,908.80 |