Property Info
- MLS O6293799
- Unit No 103
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1788
- Foundation Slab
- Min Lease Slab
- HOA Fees $547.60
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.9% | Annual Rent$28,800.00 | Property Taxes$6,598.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,598.46 | $32,992.30 | $65,984.60 | |||
| Net Cash Flow | $22,201.54 | $111,007.70 | $222,015.40 | |||
| HOA Fees | $6,571.20 | $32,856.00 | $65,712.00 |