Property Info
- MLS O6248283
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1504
- Foundation Slab
- Min Lease Slab
- HOA Fees $447.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield7.9% | Annual Rent$23,400.00 | Property Taxes$3,207.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,207.00 | $16,035.00 | $32,070.00 | |||
| Net Cash Flow | $20,193.00 | $100,965.00 | $201,930.00 | |||
| HOA Fees | $5,364.00 | $26,820.00 | $53,640.00 |