Property Info
- MLS O6349459
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 960
- Living Area (sqft) 872
- Foundation Slab
- Min Lease Slab
- HOA Fees $126.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.4 | Gross Yield10.3% | Annual Rent$18,000.00 | Property Taxes$1,760.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,760.29 | $8,801.45 | $17,602.90 | |||
| Net Cash Flow | $16,239.71 | $81,198.55 | $162,397.10 | |||
| HOA Fees | $1,512.00 | $7,560.00 | $15,120.00 |