Property Info
- MLS O6252128
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1318
- Foundation Slab
- Min Lease Slab
- HOA Fees $537.11
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8.2% | Annual Rent$24,000.00 | Property Taxes$750.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $750.86 | $3,754.30 | $7,508.60 | |||
| Net Cash Flow | $23,249.14 | $116,245.70 | $232,491.40 | |||
| HOA Fees | $6,445.32 | $32,226.60 | $64,453.20 |