Property Info
- MLS O6294214
- Unit No 104
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1857
- Foundation Slab
- Min Lease Slab
- HOA Fees $265.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.1 | Gross Yield8.9% | Annual Rent$25,200.00 | Property Taxes$4,850.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,850.00 | $24,250.00 | $48,500.00 | |||
| Net Cash Flow | $20,350.00 | $101,750.00 | $203,500.00 | |||
| HOA Fees | $3,180.00 | $15,900.00 | $31,800.00 |