Property Info
- MLS O6253395
- Unit No 107
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1470
- Foundation Slab
- Min Lease Slab
- HOA Fees $496.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.3 | Gross Yield7.5% | Annual Rent$19,800.00 | Property Taxes$2,574.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,574.92 | $12,874.60 | $25,749.20 | |||
| Net Cash Flow | $17,225.08 | $86,125.40 | $172,250.80 | |||
| HOA Fees | $5,952.00 | $29,760.00 | $59,520.00 |