Property Info
- MLS O6367984
- Unit No 107
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 1512
- Living Area (sqft) 1512
- Foundation Slab
- Min Lease Slab
- HOA Fees $869.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield9.8% | Annual Rent$28,200.00 | Property Taxes$4,274.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,274.54 | $21,372.70 | $42,745.40 | |||
| Net Cash Flow | $23,925.46 | $119,627.30 | $239,254.60 | |||
| HOA Fees | $10,428.00 | $52,140.00 | $104,280.00 |