Property Info
- MLS OM719969
- Unit No 108
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2361
- Living Area (sqft) 1864
- Foundation Slab
- Min Lease Slab
- HOA Fees $277.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Split Bedroom
Cash Flow
| Cap Rate6.7 | Gross Yield10.1% | Annual Rent$21,000.00 | Property Taxes$3,908.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,908.57 | $19,542.85 | $39,085.70 | |||
| Net Cash Flow | $17,091.43 | $85,457.15 | $170,914.30 | |||
| HOA Fees | $3,324.00 | $16,620.00 | $33,240.00 |