Property Info
- MLS O6255819
- Unit No 105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1857
- Foundation Slab
- Min Lease Slab
- HOA Fees $263.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.8% | Annual Rent$26,400.00 | Property Taxes$4,425.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,425.00 | $22,125.00 | $44,250.00 | |||
| Net Cash Flow | $21,975.00 | $109,875.00 | $219,750.00 | |||
| HOA Fees | $3,156.00 | $15,780.00 | $31,560.00 |