Property Info
- MLS O6378875
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1616
- Living Area (sqft) 1616
- Foundation Slab
- Min Lease Slab
- HOA Fees $220.26
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate4.6 | Gross Yield7.4% | Annual Rent$19,800.00 | Property Taxes$4,663.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $4,663.23 | $23,316.15 | $46,632.30 | |||
| Net Cash Flow | $15,136.77 | $75,683.85 | $151,367.70 | |||
| HOA Fees | $2,643.12 | $13,215.60 | $26,431.20 |