Property Info
- MLS O6352210
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1414
- Living Area (sqft) 1019
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.8 | Gross Yield8.4% | Annual Rent$21,000.00 | Property Taxes$3,434.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,434.95 | $17,174.75 | $34,349.50 | |||
| Net Cash Flow | $17,565.05 | $87,825.25 | $175,650.50 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |