Property Info
- MLS O6301919
- Unit No 203
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1279
- Foundation Slab
- Min Lease Slab
- HOA Fees $431.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield9% | Annual Rent$21,000.00 | Property Taxes$3,306.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,306.14 | $16,530.70 | $33,061.40 | |||
| Net Cash Flow | $17,693.86 | $88,469.30 | $176,938.60 | |||
| HOA Fees | $5,172.00 | $25,860.00 | $51,720.00 |