Property Info
- MLS O6326962
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1038
- Foundation Slab
- Min Lease Slab
- HOA Fees $382.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield8.3% | Annual Rent$16,800.00 | Property Taxes$2,589.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,589.86 | $12,949.30 | $25,898.60 | |||
| Net Cash Flow | $14,210.14 | $71,050.70 | $142,101.40 | |||
| HOA Fees | $4,584.00 | $22,920.00 | $45,840.00 |