Property Info
- MLS O6380131
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 868
- Living Area (sqft) 868
- Foundation Slab
- Min Lease Slab
- HOA Fees $60.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.7 | Gross Yield9.6% | Annual Rent$14,400.00 | Property Taxes$2,125.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,125.00 | $10,625.00 | $21,250.00 | |||
| Net Cash Flow | $12,275.00 | $61,375.00 | $122,750.00 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |