Property Info
- MLS O6361549
- Unit No N/A
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1400
- Living Area (sqft) 1400
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,044.00
Interior Features
- Other
Cash Flow
| Cap Rate13.9 | Gross Yield26.7% | Annual Rent$26,400.00 | Property Taxes$120.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $120.00 | $600.00 | $1,200.00 | |||
| Net Cash Flow | $26,280.00 | $131,400.00 | $262,800.00 | |||
| HOA Fees | $12,528.00 | $62,640.00 | $125,280.00 |