Property Info
- MLS O6307262
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 954
- Foundation Slab
- Min Lease Slab
- HOA Fees $190.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield9.1% | Annual Rent$20,400.00 | Property Taxes$2,775.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,775.00 | $13,875.00 | $27,750.00 | |||
| Net Cash Flow | $17,625.00 | $88,125.00 | $176,250.00 | |||
| HOA Fees | $2,280.00 | $11,400.00 | $22,800.00 |