Property Info
- MLS O6422590
- Unit No 106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $516.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate6.0 | Gross Yield10.8% | Annual Rent$21,600.00 | Property Taxes$3,494.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,494.39 | $17,471.95 | $34,943.90 | |||
| Net Cash Flow | $18,105.61 | $90,528.05 | $181,056.10 | |||
| HOA Fees | $6,192.00 | $30,960.00 | $61,920.00 |