Property Info
- MLS O6236403
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 984
- Foundation Slab
- Min Lease Slab
- HOA Fees $338.35
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield7.8% | Annual Rent$19,200.00 | Property Taxes$2,323.63 | 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 | $2,323.63 | $11,618.15 | $23,236.30 | |||
| Net Cash Flow | $16,876.37 | $84,381.85 | $168,763.70 | |||
| HOA Fees | $4,060.20 | $20,301.00 | $40,602.00 |