Property Info
- MLS O6284073
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 829
- Foundation Block, Brick/Mortar, Concrete Pe
- Min Lease Block, Brick/Mortar, Concrete Pe
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.9 | Gross Yield10.5% | Annual Rent$21,000.00 | Property Taxes$1,260.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,260.12 | $6,300.60 | $12,601.20 | |||
| Net Cash Flow | $19,739.88 | $98,699.40 | $197,398.80 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |