Property Info
- MLS O6304093
- Unit No 103
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1546
- Living Area (sqft) 1546
- Foundation Slab
- Min Lease Slab
- HOA Fees $430.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield9% | Annual Rent$27,600.00 | Property Taxes$1,381.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $1,381.00 | $6,905.00 | $13,810.00 | |||
| Net Cash Flow | $26,219.00 | $131,095.00 | $262,190.00 | |||
| HOA Fees | $5,160.00 | $25,800.00 | $51,600.00 |