Property Info
- MLS O6298593
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 900
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $295.00
Interior Features
- Other
Cash Flow
| Cap Rate6.4 | Gross Yield11% | Annual Rent$16,200.00 | Property Taxes$3,133.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $3,133.80 | $15,669.00 | $31,338.00 | |||
| Net Cash Flow | $13,066.20 | $65,331.00 | $130,662.00 | |||
| HOA Fees | $3,540.00 | $17,700.00 | $35,400.00 |