Property Info
- MLS O6230561
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1076
- Foundation Slab
- Min Lease Slab
- HOA Fees $175.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
Cash Flow
| Cap Rate6.3 | Gross Yield8% | Annual Rent$19,200.00 | Property Taxes$2,005.03 | 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 | $2,005.03 | $10,025.15 | $20,050.30 | |||
| Net Cash Flow | $17,194.97 | $85,974.85 | $171,949.70 | |||
| HOA Fees | $2,100.00 | $10,500.00 | $21,000.00 |