Property Info
- MLS O6257397
- Unit No 104
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1142
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.3 | Gross Yield10% | Annual Rent$21,900.00 | Property Taxes$2,068.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,900.00 $1,825.00 / mo | $109,500.00 $1,825.00 / mo | $219,000.00 $1,825.00 / mo | |||
| Estimated Expenses | $2,068.32 | $10,341.60 | $20,683.20 | |||
| Net Cash Flow | $19,831.68 | $99,158.40 | $198,316.80 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |