Property Info
- MLS O6409121
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1265
- Living Area (sqft) 1265
- Foundation Slab
- Min Lease Slab
- HOA Fees $230.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield8.6% | Annual Rent$18,000.00 | Property Taxes$2,930.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,930.28 | $14,651.40 | $29,302.80 | |||
| Net Cash Flow | $15,069.72 | $75,348.60 | $150,697.20 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |