Property Info
- MLS O6413783
- Unit No 102
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1756
- Living Area (sqft) 1336
- Foundation Slab
- Min Lease Slab
- HOA Fees $764.74
Interior Features
- Dry Bar
- High Ceilings
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield10% | Annual Rent$27,000.00 | Property Taxes$2,546.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $2,546.32 | $12,731.60 | $25,463.20 | |||
| Net Cash Flow | $24,453.68 | $122,268.40 | $244,536.80 | |||
| HOA Fees | $9,176.88 | $45,884.40 | $91,768.80 |