Property Info
- MLS O6399228
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1436
- Living Area (sqft) 1140
- Foundation Slab
- Min Lease Slab
- HOA Fees $68.70
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.0 | Gross Yield7.5% | Annual Rent$21,600.00 | Property Taxes$3,410.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,410.98 | $17,054.90 | $34,109.80 | |||
| Net Cash Flow | $18,189.02 | $90,945.10 | $181,890.20 | |||
| HOA Fees | $824.40 | $4,122.00 | $8,244.00 |