Property Info
- MLS O6277533
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 868
- Foundation Slab
- Min Lease Slab
- HOA Fees $71.50
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate11.9 | Gross Yield14.1% | Annual Rent$18,300.00 | Property Taxes$2,032.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $2,032.00 | $10,160.00 | $20,320.00 | |||
| Net Cash Flow | $16,268.00 | $81,340.00 | $162,680.00 | |||
| HOA Fees | $858.00 | $4,290.00 | $8,580.00 |