Property Info
- MLS O6352777
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 812
- Living Area (sqft) 812
- Foundation Slab
- Min Lease Slab
- HOA Fees $442.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield10.2% | Annual Rent$15,300.00 | Property Taxes$1,890.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $1,890.00 | $9,450.00 | $18,900.00 | |||
| Net Cash Flow | $13,410.00 | $67,050.00 | $134,100.00 | |||
| HOA Fees | $5,304.00 | $26,520.00 | $53,040.00 |