Property Info
- MLS O6278095
- Unit No 104
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $497.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate3.8 | Gross Yield7.7% | Annual Rent$19,188.00 | Property Taxes$3,813.00 | 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 | $3,813.00 | $19,065.00 | $38,130.00 | |||
| Net Cash Flow | $15,375.00 | $76,875.00 | $153,750.00 | |||
| HOA Fees | $5,964.00 | $29,820.00 | $59,640.00 |