Property Info
- MLS O6298195
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1251
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.4% | Annual Rent$24,600.00 | Property Taxes$4,143.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $4,143.00 | $20,715.00 | $41,430.00 | |||
| Net Cash Flow | $20,457.00 | $102,285.00 | $204,570.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |