Property Info
- MLS O6378673
- Unit No 104
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1682
- Living Area (sqft) 1682
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $430.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Smart Home
Cash Flow
| Cap Rate6.3 | Gross Yield9.5% | Annual Rent$31,200.00 | Property Taxes$5,160.00 | 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 | $5,160.00 | $25,800.00 | $51,600.00 | |||
| Net Cash Flow | $26,040.00 | $130,200.00 | $260,400.00 | |||
| HOA Fees | $5,160.00 | $25,800.00 | $51,600.00 |