Property Info
- MLS O6335409
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1214
- Living Area (sqft) 1214
- Foundation Slab
- Min Lease Slab
- HOA Fees $459.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield12% | Annual Rent$19,800.00 | Property Taxes$2,154.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,154.00 | $10,770.00 | $21,540.00 | |||
| Net Cash Flow | $17,646.00 | $88,230.00 | $176,460.00 | |||
| HOA Fees | $5,508.00 | $27,540.00 | $55,080.00 |