Property Info
- MLS O6363805
- Unit No 110
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 2212
- Living Area (sqft) 1775
- Foundation Slab
- Min Lease Slab
- HOA Fees $613.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.3 | Gross Yield7.8% | Annual Rent$25,200.00 | Property Taxes$4,040.10 | 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 | $4,040.10 | $20,200.50 | $40,401.00 | |||
| Net Cash Flow | $21,159.90 | $105,799.50 | $211,599.00 | |||
| HOA Fees | $7,356.00 | $36,780.00 | $73,560.00 |