Property Info
- MLS O6238107
- Unit No 104
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1548
- Foundation Slab
- Min Lease Slab
- HOA Fees $770.04
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
Cash Flow
| Cap Rate3.8 | Gross Yield8.8% | Annual Rent$22,800.00 | Property Taxes$3,702.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,702.00 | $18,510.00 | $37,020.00 | |||
| Net Cash Flow | $19,098.00 | $95,490.00 | $190,980.00 | |||
| HOA Fees | $9,240.48 | $46,202.40 | $92,404.80 |