Property Info
- MLS O6361767
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1352
- Living Area (sqft) 1052
- Foundation Slab
- Min Lease Slab
- HOA Fees $200.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.2 | Gross Yield6.3% | Annual Rent$20,340.00 | Property Taxes$4,148.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $4,148.58 | $20,742.90 | $41,485.80 | |||
| Net Cash Flow | $16,191.42 | $80,957.10 | $161,914.20 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |