Property Info
- MLS O6238104
- Unit No 102
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1548
- Foundation Slab
- Min Lease Slab
- HOA Fees $812.82
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield8.7% | Annual Rent$25,200.00 | Property Taxes$3,698.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,698.00 | $18,490.00 | $36,980.00 | |||
| Net Cash Flow | $21,502.00 | $107,510.00 | $215,020.00 | |||
| HOA Fees | $9,753.84 | $48,769.20 | $97,538.40 |