Property Info
- MLS O6293451
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1650
- Foundation Slab
- Min Lease Slab
- HOA Fees $438.09
Interior Features
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.2% | Annual Rent$32,400.00 | Property Taxes$7,612.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $7,612.00 | $38,060.00 | $76,120.00 | |||
| Net Cash Flow | $24,788.00 | $123,940.00 | $247,880.00 | |||
| HOA Fees | $5,257.08 | $26,285.40 | $52,570.80 |