Property Info
- MLS O6307781
- Unit No 106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1438
- Foundation Slab
- Min Lease Slab
- HOA Fees $265.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield10% | Annual Rent$26,400.00 | Property Taxes$4,178.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,178.90 | $20,894.50 | $41,789.00 | |||
| Net Cash Flow | $22,221.10 | $111,105.50 | $222,211.00 | |||
| HOA Fees | $3,180.00 | $15,900.00 | $31,800.00 |