Property Info
- MLS O6411707
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1983
- Living Area (sqft) 1330
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.42
Interior Features
- Eat-in Kitchen
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate7.3 | Gross Yield9.1% | Annual Rent$30,000.00 | Property Taxes$5,762.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,762.17 | $28,810.85 | $57,621.70 | |||
| Net Cash Flow | $24,237.83 | $121,189.15 | $242,378.30 | |||
| HOA Fees | $125.04 | $625.20 | $1,250.40 |