Property Info
- MLS O6386662
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 672
- Living Area (sqft) 672
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
- HOA Fees $144.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.1 | Gross Yield11.4% | Annual Rent$19,200.00 | Property Taxes$2,002.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,002.49 | $10,012.45 | $20,024.90 | |||
| Net Cash Flow | $17,197.51 | $85,987.55 | $171,975.10 | |||
| HOA Fees | $1,736.04 | $8,680.20 | $17,360.40 |