Property Info
- MLS O6365638
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1266
- Living Area (sqft) 1266
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield7% | Annual Rent$15,000.00 | Property Taxes$1,877.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,877.13 | $9,385.65 | $18,771.30 | |||
| Net Cash Flow | $13,122.87 | $65,614.35 | $131,228.70 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |