Property Info
- MLS O6277819
- Unit No 105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Block
- Min Lease Block
- HOA Fees $497.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.5 | Gross Yield7.4% | Annual Rent$19,188.00 | Property Taxes$4,023.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,188.00 $1,599.00 / mo | $95,940.00 $1,599.00 / mo | $191,880.00 $1,599.00 / mo | |||
| Estimated Expenses | $4,023.00 | $20,115.00 | $40,230.00 | |||
| Net Cash Flow | $15,165.00 | $75,825.00 | $151,650.00 | |||
| HOA Fees | $5,964.00 | $29,820.00 | $59,640.00 |