Property Info
- MLS O6410583
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1322
- Living Area (sqft) 1322
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield8.7% | Annual Rent$24,000.00 | Property Taxes$4,375.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,375.90 | $21,879.50 | $43,759.00 | |||
| Net Cash Flow | $19,624.10 | $98,120.50 | $196,241.00 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |