Property Info
- MLS O6391887
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1354
- Living Area (sqft) 1304
- Foundation Slab
- Min Lease -
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.5% | Annual Rent$22,200.00 | Property Taxes$3,522.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,522.20 | $17,611.00 | $35,222.00 | |||
| Net Cash Flow | $18,677.80 | $93,389.00 | $186,778.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |