Property Info
- MLS O6225688
- Unit No 102
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Tray Ceiling(s)
Cash Flow
| Cap Rate4.0 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$4,897.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,897.00 | $24,485.00 | $48,970.00 | |||
| Net Cash Flow | $19,103.00 | $95,515.00 | $191,030.00 | |||
| HOA Fees | $7,800.00 | $39,000.00 | $78,000.00 |