Property Info
- MLS O6255264
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1013
- Foundation Slab
- Min Lease Slab
- HOA Fees $254.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield6.5% | Annual Rent$18,420.00 | Property Taxes$2,556.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,420.00 $1,535.00 / mo | $92,100.00 $1,535.00 / mo | $184,200.00 $1,535.00 / mo | |||
| Estimated Expenses | $2,556.98 | $12,784.90 | $25,569.80 | |||
| Net Cash Flow | $15,863.02 | $79,315.10 | $158,630.20 | |||
| HOA Fees | $3,048.00 | $15,240.00 | $30,480.00 |