Property Info
- MLS O6335498
- Unit No 101
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1665
- Living Area (sqft) 1665
- Foundation Slab
- Min Lease Slab
- HOA Fees $430.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.5 | Gross Yield6.8% | Annual Rent$20,400.00 | Property Taxes$4,715.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,715.00 | $23,575.00 | $47,150.00 | |||
| Net Cash Flow | $15,685.00 | $78,425.00 | $156,850.00 | |||
| HOA Fees | $5,160.00 | $25,800.00 | $51,600.00 |