Property Info
- MLS O6321115
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 998
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.5% | Annual Rent$17,400.00 | Property Taxes$2,083.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,083.00 | $10,415.00 | $20,830.00 | |||
| Net Cash Flow | $15,317.00 | $76,585.00 | $153,170.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |