Property Info
- MLS O6368304
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1100
- Living Area (sqft) 1056
- Foundation Slab
- Min Lease Slab
- HOA Fees $186.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.4% | Annual Rent$18,000.00 | Property Taxes$3,191.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,191.81 | $15,959.05 | $31,918.10 | |||
| Net Cash Flow | $14,808.19 | $74,040.95 | $148,081.90 | |||
| HOA Fees | $2,240.04 | $11,200.20 | $22,400.40 |