Property Info
- MLS O6344604
- Unit No 103
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1248
- Living Area (sqft) 1248
- Foundation Slab
- Min Lease Slab
- HOA Fees $801.00
Interior Features
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield11.8% | Annual Rent$22,380.00 | Property Taxes$2,967.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,380.00 $1,865.00 / mo | $111,900.00 $1,865.00 / mo | $223,800.00 $1,865.00 / mo | |||
| Estimated Expenses | $2,967.00 | $14,835.00 | $29,670.00 | |||
| Net Cash Flow | $19,413.00 | $97,065.00 | $194,130.00 | |||
| HOA Fees | $9,612.00 | $48,060.00 | $96,120.00 |