Property Info
- MLS O6264492
- Unit No 108
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1234
- Foundation Slab
- Min Lease Slab
- HOA Fees $403.96
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield8.8% | Annual Rent$21,900.00 | Property Taxes$3,012.30 | 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 | $3,012.30 | $15,061.50 | $30,123.00 | |||
| Net Cash Flow | $18,887.70 | $94,438.50 | $188,877.00 | |||
| HOA Fees | $4,847.52 | $24,237.60 | $48,475.20 |