Property Info
- MLS O6346612
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1724
- Living Area (sqft) 1589
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield9% | Annual Rent$21,600.00 | Property Taxes$3,999.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,999.06 | $19,995.30 | $39,990.60 | |||
| Net Cash Flow | $17,600.94 | $88,004.70 | $176,009.40 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |