Property Info
- MLS O6349468
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1999
- Living Area (sqft) 1613
- Foundation Slab
- Min Lease Slab
- HOA Fees $445.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield6.9% | Annual Rent$28,800.00 | Property Taxes$6,225.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,225.00 | $31,125.00 | $62,250.00 | |||
| Net Cash Flow | $22,575.00 | $112,875.00 | $225,750.00 | |||
| HOA Fees | $5,340.00 | $26,700.00 | $53,400.00 |