Property Info
- MLS O6209961
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 735
- Foundation Slab
- Min Lease Slab
- HOA Fees $124.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate8.6 | Gross Yield10.1% | Annual Rent$19,200.00 | Property Taxes$1,472.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,472.75 | $7,363.75 | $14,727.50 | |||
| Net Cash Flow | $17,727.25 | $88,636.25 | $177,272.50 | |||
| HOA Fees | $1,488.00 | $7,440.00 | $14,880.00 |