Property Info
- MLS O6296355
- Unit No 104
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1755
- Foundation Slab
- Min Lease Slab
- HOA Fees $950.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield7.7% | Annual Rent$29,400.00 | Property Taxes$5,513.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $5,513.00 | $27,565.00 | $55,130.00 | |||
| Net Cash Flow | $23,887.00 | $119,435.00 | $238,870.00 | |||
| HOA Fees | $11,400.00 | $57,000.00 | $114,000.00 |