Property Info
- MLS O6254936
- Unit No 107
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1260
- Foundation Slab
- Min Lease Slab
- HOA Fees $626.78
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.3 | Gross Yield10.4% | Annual Rent$26,640.00 | Property Taxes$3,025.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,640.00 $2,220.00 / mo | $133,200.00 $2,220.00 / mo | $266,400.00 $2,220.00 / mo | |||
| Estimated Expenses | $3,025.00 | $15,125.00 | $30,250.00 | |||
| Net Cash Flow | $23,615.00 | $118,075.00 | $236,150.00 | |||
| HOA Fees | $7,521.36 | $37,606.80 | $75,213.60 |