Property Info
- MLS O6374145
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1098
- Living Area (sqft) 1098
- Foundation Slab
- Min Lease Slab
- HOA Fees $385.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield11% | Annual Rent$20,400.00 | Property Taxes$2,768.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,768.63 | $13,843.15 | $27,686.30 | |||
| Net Cash Flow | $17,631.37 | $88,156.85 | $176,313.70 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |