Property Info
- MLS O6309377
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1464
- Foundation Slab
- Min Lease Slab
- HOA Fees $720.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield9.8% | Annual Rent$24,000.00 | Property Taxes$4,144.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,144.69 | $20,723.45 | $41,446.90 | |||
| Net Cash Flow | $19,855.31 | $99,276.55 | $198,553.10 | |||
| HOA Fees | $8,640.00 | $43,200.00 | $86,400.00 |