Property Info
- MLS O6275321
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1187
- Foundation Slab
- Min Lease Slab
- HOA Fees $194.84
Interior Features
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield7.7% | Annual Rent$21,600.00 | Property Taxes$1,141.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,141.70 | $5,708.50 | $11,417.00 | |||
| Net Cash Flow | $20,458.30 | $102,291.50 | $204,583.00 | |||
| HOA Fees | $2,338.08 | $11,690.40 | $23,380.80 |