Property Info
- MLS O6307046
- Unit No 103
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1548
- Living Area (sqft) 1548
- Foundation Slab
- Min Lease Slab
- HOA Fees $800.88
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield10.2% | Annual Rent$23,400.00 | Property Taxes$3,822.00 | 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 | $3,822.00 | $19,110.00 | $38,220.00 | |||
| Net Cash Flow | $19,578.00 | $97,890.00 | $195,780.00 | |||
| HOA Fees | $9,610.56 | $48,052.80 | $96,105.60 |