Property Info
- MLS O6402757
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2543
- Living Area (sqft) 1651
- Foundation Slab
- Min Lease Slab
- HOA Fees $578.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield7.8% | Annual Rent$26,400.00 | Property Taxes$1,280.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $1,280.00 | $6,400.00 | $12,800.00 | |||
| Net Cash Flow | $25,120.00 | $125,600.00 | $251,200.00 | |||
| HOA Fees | $6,936.00 | $34,680.00 | $69,360.00 |