Property Info
- MLS O6245508
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1159
- Foundation Slab
- Min Lease Slab
- HOA Fees $55.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.2% | Annual Rent$16,800.00 | Property Taxes$2,350.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,350.00 | $11,750.00 | $23,500.00 | |||
| Net Cash Flow | $14,450.00 | $72,250.00 | $144,500.00 | |||
| HOA Fees | $660.00 | $3,300.00 | $6,600.00 |