Property Info
- MLS O6347559
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1660
- Living Area (sqft) 1390
- Foundation Slab
- Min Lease Slab
- HOA Fees $348.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8.4% | Annual Rent$24,840.00 | Property Taxes$4,278.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,840.00 $2,070.00 / mo | $124,200.00 $2,070.00 / mo | $248,400.00 $2,070.00 / mo | |||
| Estimated Expenses | $4,278.00 | $21,390.00 | $42,780.00 | |||
| Net Cash Flow | $20,562.00 | $102,810.00 | $205,620.00 | |||
| HOA Fees | $4,176.00 | $20,880.00 | $41,760.00 |