Property Info
- MLS O6310361
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1465
- Foundation Slab
- Min Lease Slab
- HOA Fees $606.33
Interior Features
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield6.9% | Annual Rent$26,340.00 | Property Taxes$5,032.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,340.00 $2,195.00 / mo | $131,700.00 $2,195.00 / mo | $263,400.00 $2,195.00 / mo | |||
| Estimated Expenses | $5,032.63 | $25,163.15 | $50,326.30 | |||
| Net Cash Flow | $21,307.37 | $106,536.85 | $213,073.70 | |||
| HOA Fees | $7,275.96 | $36,379.80 | $72,759.60 |