Property Info
- MLS O6249255
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1504
- Foundation Slab
- Min Lease Slab
- HOA Fees $466.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
Cap Rate4.8 | Gross Yield8% | Annual Rent$21,600.00 | Property Taxes$2,987.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
Estimated Expenses | $2,987.00 | $14,935.00 | $29,870.00 | |||
Net Cash Flow | $18,613.00 | $93,065.00 | $186,130.00 | |||
HOA Fees | $5,592.00 | $27,960.00 | $55,920.00 |