Property Info
- MLS O6270549
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1552
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $214.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield9.6% | Annual Rent$24,000.00 | Property Taxes$2,279.07 | 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 | $2,279.07 | $11,395.35 | $22,790.70 | |||
| Net Cash Flow | $21,720.93 | $108,604.65 | $217,209.30 | |||
| HOA Fees | $2,568.00 | $12,840.00 | $25,680.00 |