Property Info
- MLS O6299262
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1796
- Foundation Slab
- Min Lease Slab
- HOA Fees $549.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield7.2% | Annual Rent$28,800.00 | Property Taxes$1,403.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $1,403.88 | $7,019.40 | $14,038.80 | |||
| Net Cash Flow | $27,396.12 | $136,980.60 | $273,961.20 | |||
| HOA Fees | $6,588.00 | $32,940.00 | $65,880.00 |