Property Info
- MLS O6189830
- Unit No 103
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1788
- Foundation Slab
- Min Lease -
- HOA Fees $360.78
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.7 | Gross Yield7.4% | Annual Rent$28,800.00 | Property Taxes$6,070.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,070.24 | $30,351.20 | $60,702.40 | |||
| Net Cash Flow | $22,729.76 | $113,648.80 | $227,297.60 | |||
| HOA Fees | $4,329.36 | $21,646.80 | $43,293.60 |