Property Info
- MLS O6267077
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1116
- Foundation Slab
- Min Lease Slab
- HOA Fees $14.58
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7% | Annual Rent$18,600.00 | Property Taxes$2,755.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,755.94 | $13,779.70 | $27,559.40 | |||
| Net Cash Flow | $15,844.06 | $79,220.30 | $158,440.60 | |||
| HOA Fees | $174.96 | $874.80 | $1,749.60 |