Property Info
- MLS O6367193
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1710
- Living Area (sqft) 1076
- Foundation Slab
- Min Lease Slab
- HOA Fees $415.00
Interior Features
- Ceiling Fans(s)
- In Wall Pest System
Cash Flow
| Cap Rate6.0 | Gross Yield8.2% | Annual Rent$28,800.00 | Property Taxes$2,840.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $2,840.49 | $14,202.45 | $28,404.90 | |||
| Net Cash Flow | $25,959.51 | $129,797.55 | $259,595.10 | |||
| HOA Fees | $4,980.00 | $24,900.00 | $49,800.00 |