Property Info
- MLS O6281572
- Unit No 103
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $565.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.2 | Gross Yield7.7% | Annual Rent$21,600.00 | Property Taxes$2,969.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,969.98 | $14,849.90 | $29,699.80 | |||
| Net Cash Flow | $18,630.02 | $93,150.10 | $186,300.20 | |||
| HOA Fees | $6,780.00 | $33,900.00 | $67,800.00 |