Property Info
- MLS O6287814
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1409
- Foundation Slab
- Min Lease Slab
- HOA Fees $286.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield8.9% | Annual Rent$23,400.00 | Property Taxes$4,549.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,549.00 | $22,745.00 | $45,490.00 | |||
| Net Cash Flow | $18,851.00 | $94,255.00 | $188,510.00 | |||
| HOA Fees | $3,432.00 | $17,160.00 | $34,320.00 |