Property Info
- MLS O6382262
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1329
- Living Area (sqft) 1025
- Foundation Slab
- Min Lease Slab
- HOA Fees $65.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
Cash Flow
| Cap Rate6.4 | Gross Yield7.8% | Annual Rent$21,900.00 | Property Taxes$3,273.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,900.00 $1,825.00 / mo | $109,500.00 $1,825.00 / mo | $219,000.00 $1,825.00 / mo | |||
| Estimated Expenses | $3,273.21 | $16,366.05 | $32,732.10 | |||
| Net Cash Flow | $18,626.79 | $93,133.95 | $186,267.90 | |||
| HOA Fees | $780.00 | $3,900.00 | $7,800.00 |