Property Info
- MLS O6339189
- Unit No .
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1893
- Living Area (sqft) 1893
- Foundation Slab
- Min Lease Slab
- HOA Fees $447.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield10.3% | Annual Rent$24,300.00 | Property Taxes$3,685.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,300.00 $2,025.00 / mo | $121,500.00 $2,025.00 / mo | $243,000.00 $2,025.00 / mo | |||
| Estimated Expenses | $3,685.00 | $18,425.00 | $36,850.00 | |||
| Net Cash Flow | $20,615.00 | $103,075.00 | $206,150.00 | |||
| HOA Fees | $5,364.00 | $26,820.00 | $53,640.00 |