Property Info
- MLS O6202485
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1551
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$4,220.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,220.00 | $21,100.00 | $42,200.00 | |||
| Net Cash Flow | $19,780.00 | $98,900.00 | $197,800.00 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |