Property Info
- MLS O6405721
- Unit No 102
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1548
- Living Area (sqft) 1548
- Foundation Slab
- Min Lease Slab
- HOA Fees $838.63
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield10.1% | Annual Rent$25,200.00 | Property Taxes$4,302.60 | 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 | $4,302.60 | $21,513.00 | $43,026.00 | |||
| Net Cash Flow | $20,897.40 | $104,487.00 | $208,974.00 | |||
| HOA Fees | $10,063.56 | $50,317.80 | $100,635.60 |