Property Info
- MLS O6258917
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1964
- Foundation Slab
- Min Lease Slab
- HOA Fees $303.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.4 | Gross Yield2.2% | Annual Rent$7,800.00 | Property Taxes$2,724.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,800.00 $650.00 / mo | $39,000.00 $650.00 / mo | $78,000.00 $650.00 / mo | |||
| Estimated Expenses | $2,724.00 | $13,620.00 | $27,240.00 | |||
| Net Cash Flow | $5,076.00 | $25,380.00 | $50,760.00 | |||
| HOA Fees | $3,636.00 | $18,180.00 | $36,360.00 |