Property Info
- MLS O6424749
- Unit No 104
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1340
- Living Area (sqft) 1340
- Foundation Slab
- Min Lease Slab
- HOA Fees $506.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield10.2% | Annual Rent$30,000.00 | Property Taxes$3,819.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,819.53 | $19,097.65 | $38,195.30 | |||
| Net Cash Flow | $26,180.47 | $130,902.35 | $261,804.70 | |||
| HOA Fees | $6,072.00 | $30,360.00 | $60,720.00 |