Property Info
- MLS O6288985
- Unit No 107
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1682
- Foundation Slab
- Min Lease Slab
- HOA Fees $260.00
Interior Features
- Dry Bar
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield8.3% | Annual Rent$26,400.00 | Property Taxes$4,642.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,642.42 | $23,212.10 | $46,424.20 | |||
| Net Cash Flow | $21,757.58 | $108,787.90 | $217,575.80 | |||
| HOA Fees | $3,120.00 | $15,600.00 | $31,200.00 |