Property Info
- MLS O6301237
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1273
- Foundation Slab
- Min Lease Slab
- HOA Fees $288.40
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.5% | Annual Rent$23,940.00 | Property Taxes$3,089.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $3,089.00 | $15,445.00 | $30,890.00 | |||
| Net Cash Flow | $20,851.00 | $104,255.00 | $208,510.00 | |||
| HOA Fees | $3,460.80 | $17,304.00 | $34,608.00 |