Property Info
- MLS O6188987
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1206
- Foundation Slab
- Min Lease Slab
- HOA Fees $395.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield7.6% | Annual Rent$18,300.00 | Property Taxes$2,868.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $2,868.29 | $14,341.45 | $28,682.90 | |||
| Net Cash Flow | $15,431.71 | $77,158.55 | $154,317.10 | |||
| HOA Fees | $4,740.00 | $23,700.00 | $47,400.00 |