Property Info
- MLS O6210708
- Unit No 101
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1634
- Foundation Slab
- Min Lease Slab
- HOA Fees $813.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield10% | Annual Rent$26,400.00 | Property Taxes$3,629.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,629.00 | $18,145.00 | $36,290.00 | |||
| Net Cash Flow | $22,771.00 | $113,855.00 | $227,710.00 | |||
| HOA Fees | $9,756.00 | $48,780.00 | $97,560.00 |