Property Info
- MLS O6282876
- Unit No 107
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1300
- Foundation Slab
- Min Lease Slab
- HOA Fees $493.00
Interior Features
- Other
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate4.2 | Gross Yield7.5% | Annual Rent$22,800.00 | Property Taxes$4,065.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,065.00 | $20,325.00 | $40,650.00 | |||
| Net Cash Flow | $18,735.00 | $93,675.00 | $187,350.00 | |||
| HOA Fees | $5,916.00 | $29,580.00 | $59,160.00 |