Property Info
- MLS O6296106
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 944
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield9.8% | Annual Rent$15,600.00 | Property Taxes$615.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $615.00 | $3,075.00 | $6,150.00 | |||
| Net Cash Flow | $14,985.00 | $74,925.00 | $149,850.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |