Property Info
- MLS O6287117
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 918
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.2 | Gross Yield12.2% | Annual Rent$19,608.00 | Property Taxes$1,963.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,608.00 $1,634.00 / mo | $98,040.00 $1,634.00 / mo | $196,080.00 $1,634.00 / mo | |||
| Estimated Expenses | $1,963.16 | $9,815.80 | $19,631.60 | |||
| Net Cash Flow | $17,644.84 | $88,224.20 | $176,448.40 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |