Property Info
- MLS O6200104
- Unit No 112
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1412
- Foundation Slab
- Min Lease Slab
- HOA Fees $524.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.0 | Gross Yield11.8% | Annual Rent$14,100.00 | Property Taxes$1,868.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,100.00 $1,175.00 / mo | $70,500.00 $1,175.00 / mo | $141,000.00 $1,175.00 / mo | |||
| Estimated Expenses | $1,868.48 | $9,342.40 | $18,684.80 | |||
| Net Cash Flow | $12,231.52 | $61,157.60 | $122,315.20 | |||
| HOA Fees | $6,288.00 | $31,440.00 | $62,880.00 |