Property Info
- MLS O6342269
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 987
- Living Area (sqft) 987
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.9 | Gross Yield7.6% | Annual Rent$19,800.00 | Property Taxes$2,953.18 | 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 | $2,953.18 | $14,765.90 | $29,531.80 | |||
| Net Cash Flow | $16,846.82 | $84,234.10 | $168,468.20 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |