Property Info
- MLS O6372474
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 820
- Living Area (sqft) 820
- Foundation Slab
- Min Lease Slab
- HOA Fees $534.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate5.0 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$2,796.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,796.58 | $13,982.90 | $27,965.80 | |||
| Net Cash Flow | $16,403.42 | $82,017.10 | $164,034.20 | |||
| HOA Fees | $6,408.00 | $32,040.00 | $64,080.00 |