Property Info
- MLS O6272853
- Unit No 105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1857
- Foundation Block
- Min Lease Block
- HOA Fees $505.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.4% | Annual Rent$25,800.00 | Property Taxes$4,851.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,851.00 | $24,255.00 | $48,510.00 | |||
| Net Cash Flow | $20,949.00 | $104,745.00 | $209,490.00 | |||
| HOA Fees | $6,060.00 | $30,300.00 | $60,600.00 |