Property Info
- MLS O6331083
- Unit No 103
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1300
- Foundation Slab
- Min Lease Slab
- HOA Fees $493.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield8.6% | Annual Rent$26,100.00 | Property Taxes$3,793.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,100.00 $2,175.00 / mo | $130,500.00 $2,175.00 / mo | $261,000.00 $2,175.00 / mo | |||
| Estimated Expenses | $3,793.38 | $18,966.90 | $37,933.80 | |||
| Net Cash Flow | $22,306.62 | $111,533.10 | $223,066.20 | |||
| HOA Fees | $5,916.00 | $29,580.00 | $59,160.00 |