Property Info
- MLS O6413995
- Unit No 107
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1324
- Living Area (sqft) 1300
- Foundation Slab
- Min Lease Slab
- HOA Fees $555.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.8 | Gross Yield9.5% | Annual Rent$27,600.00 | Property Taxes$3,988.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,988.15 | $19,940.75 | $39,881.50 | |||
| Net Cash Flow | $23,611.85 | $118,059.25 | $236,118.50 | |||
| HOA Fees | $6,660.00 | $33,300.00 | $66,600.00 |