Property Info
- MLS O6352740
- Unit No 104
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1755
- Living Area (sqft) 1755
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
- HOA Fees $950.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.7 | Gross Yield10.4% | Annual Rent$31,200.00 | Property Taxes$5,743.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,743.00 | $28,715.00 | $57,430.00 | |||
| Net Cash Flow | $25,457.00 | $127,285.00 | $254,570.00 | |||
| HOA Fees | $11,400.00 | $57,000.00 | $114,000.00 |