Property Info
- MLS O6385364
- Unit No 102
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1230
- Living Area (sqft) 1230
- Foundation Slab
- Min Lease Slab
- HOA Fees $580.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield9.4% | Annual Rent$23,940.00 | Property Taxes$3,839.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $3,839.10 | $19,195.50 | $38,391.00 | |||
| Net Cash Flow | $20,100.90 | $100,504.50 | $201,009.00 | |||
| HOA Fees | $6,960.00 | $34,800.00 | $69,600.00 |