Property Info
- MLS O6384855
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1200
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
- HOA Fees $370.00
Interior Features
- Solid Surface Counters
Cash Flow
| Cap Rate6.3 | Gross Yield10.2% | Annual Rent$22,800.00 | Property Taxes$4,325.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,325.00 | $21,625.00 | $43,250.00 | |||
| Net Cash Flow | $18,475.00 | $92,375.00 | $184,750.00 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |