Property Info
- MLS O6296162
- Unit No 107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1112
- Foundation Slab
- Min Lease Slab
- HOA Fees $416.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield11.4% | Annual Rent$23,400.00 | Property Taxes$3,219.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,219.13 | $16,095.65 | $32,191.30 | |||
| Net Cash Flow | $20,180.87 | $100,904.35 | $201,808.70 | |||
| HOA Fees | $4,992.00 | $24,960.00 | $49,920.00 |