Property Info
- MLS O6377305
- Unit No 103
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1786
- Living Area (sqft) 1408
- Foundation Slab
- Min Lease Slab
- HOA Fees $335.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.9% | Annual Rent$22,200.00 | Property Taxes$2,978.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,978.62 | $14,893.10 | $29,786.20 | |||
| Net Cash Flow | $19,221.38 | $96,106.90 | $192,213.80 | |||
| HOA Fees | $4,020.00 | $20,100.00 | $40,200.00 |