Property Info
- MLS O6329053
- Unit No 101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1260
- Living Area (sqft) 1260
- Foundation Slab
- Min Lease Slab
- HOA Fees $654.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Split Bedroom
Cash Flow
| Cap Rate5.1 | Gross Yield9.5% | Annual Rent$23,400.00 | Property Taxes$3,125.00 | 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 | $3,125.00 | $15,625.00 | $31,250.00 | |||
| Net Cash Flow | $20,275.00 | $101,375.00 | $202,750.00 | |||
| HOA Fees | $7,848.00 | $39,240.00 | $78,480.00 |