Property Info
- MLS O6353031
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1183
- Living Area (sqft) 1161
- Foundation Slab
- Min Lease Slab
- HOA Fees $532.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.6 | Gross Yield16.3% | Annual Rent$43,200.00 | Property Taxes$3,518.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $3,518.00 | $17,590.00 | $35,180.00 | |||
| Net Cash Flow | $39,682.00 | $198,410.00 | $396,820.00 | |||
| HOA Fees | $6,384.00 | $31,920.00 | $63,840.00 |