Property Info
- MLS O6380556
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1352
- Living Area (sqft) 980
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.4 | Gross Yield8.6% | Annual Rent$23,400.00 | Property Taxes$3,295.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,295.00 | $16,475.00 | $32,950.00 | |||
| Net Cash Flow | $20,105.00 | $100,525.00 | $201,050.00 | |||
| HOA Fees | $110.04 | $550.20 | $1,100.40 |