Property Info
- MLS O6231128
- Unit No S
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8.8% | Annual Rent$19,800.00 | Property Taxes$2,434.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,434.00 | $12,170.00 | $24,340.00 | |||
| Net Cash Flow | $17,366.00 | $86,830.00 | $173,660.00 | |||
| HOA Fees | $5,040.00 | $25,200.00 | $50,400.00 |