Property Info
- MLS O6310920
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1289
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.5% | Annual Rent$22,500.00 | Property Taxes$1,047.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $1,047.00 | $5,235.00 | $10,470.00 | |||
| Net Cash Flow | $21,453.00 | $107,265.00 | $214,530.00 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |