Property Info
- MLS O6342111
- Unit No 102
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1572
- Living Area (sqft) 1230
- Foundation Slab
- Min Lease Slab
- HOA Fees $575.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.7 | Gross Yield9% | Annual Rent$22,500.00 | Property Taxes$3,818.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $3,818.00 | $19,090.00 | $38,180.00 | |||
| Net Cash Flow | $18,682.00 | $93,410.00 | $186,820.00 | |||
| HOA Fees | $6,900.00 | $34,500.00 | $69,000.00 |