Property Info
- MLS O6253762
- Unit No 104
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1682
- Foundation Slab
- Min Lease Slab
- HOA Fees $190.95
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate-1.8 | Gross Yield0.1% | Annual Rent$216.00 | Property Taxes$4,241.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $216.00 $18.00 / mo | $1,080.00 $18.00 / mo | $2,160.00 $18.00 / mo | |||
| Estimated Expenses | $4,241.00 | $21,205.00 | $42,410.00 | |||
| Net Cash Flow | -$4,025.00 | -$20,125.00 | -$40,250.00 | |||
| HOA Fees | $2,291.40 | $11,457.00 | $22,914.00 |