Property Info
- MLS O6380664
- Unit No 2
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 685
- Living Area (sqft) 685
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield9.1% | Annual Rent$20,940.00 | Property Taxes$3,122.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,940.00 $1,745.00 / mo | $104,700.00 $1,745.00 / mo | $209,400.00 $1,745.00 / mo | |||
| Estimated Expenses | $3,122.00 | $15,610.00 | $31,220.00 | |||
| Net Cash Flow | $17,818.00 | $89,090.00 | $178,180.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |