Property Info
- MLS O6228976
- Unit No 105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $565.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.1 | Gross Yield7.5% | Annual Rent$21,600.00 | Property Taxes$2,875.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,875.00 | $14,375.00 | $28,750.00 | |||
| Net Cash Flow | $18,725.00 | $93,625.00 | $187,250.00 | |||
| HOA Fees | $6,780.00 | $33,900.00 | $67,800.00 |