Property Info
- MLS O6311249
- Unit No 108
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1406
- Foundation Slab
- Min Lease Slab
- HOA Fees $376.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.2 | Gross Yield10.2% | Annual Rent$26,400.00 | Property Taxes$3,089.45 | 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 | $3,089.45 | $15,447.25 | $30,894.50 | |||
| Net Cash Flow | $23,310.55 | $116,552.75 | $233,105.50 | |||
| HOA Fees | $4,512.00 | $22,560.00 | $45,120.00 |