Property Info
- MLS O6226800
- Unit No D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1040
- Foundation Slab
- Min Lease Slab
- HOA Fees $385.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield10% | Annual Rent$17,400.00 | Property Taxes$1,994.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,994.86 | $9,974.30 | $19,948.60 | |||
| Net Cash Flow | $15,405.14 | $77,025.70 | $154,051.40 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |