Property Info
- MLS O6281540
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $349.75
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.5 | Gross Yield10.3% | Annual Rent$21,600.00 | Property Taxes$3,831.00 | 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 | $3,831.00 | $19,155.00 | $38,310.00 | |||
| Net Cash Flow | $17,769.00 | $88,845.00 | $177,690.00 | |||
| HOA Fees | $4,197.00 | $20,985.00 | $41,970.00 |