Property Info
- MLS O6243263
- Unit No 103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 885
- Foundation Slab
- Min Lease Slab
- HOA Fees $440.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield10.7% | Annual Rent$18,000.00 | Property Taxes$2,215.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,215.55 | $11,077.75 | $22,155.50 | |||
| Net Cash Flow | $15,784.45 | $78,922.25 | $157,844.50 | |||
| HOA Fees | $5,280.00 | $26,400.00 | $52,800.00 |