Property Info
- MLS O6337097
- Unit No 101
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1320
- Living Area (sqft) 1320
- Foundation Slab
- Min Lease Slab
- HOA Fees $299.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.9% | Annual Rent$25,200.00 | Property Taxes$3,509.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,509.00 | $17,545.00 | $35,090.00 | |||
| Net Cash Flow | $21,691.00 | $108,455.00 | $216,910.00 | |||
| HOA Fees | $3,588.00 | $17,940.00 | $35,880.00 |