Property Info
- MLS O6415798
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1040
- Living Area (sqft) 868
- Foundation Slab
- Min Lease Slab
- HOA Fees $71.50
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate11.2 | Gross Yield13.7% | Annual Rent$16,380.00 | Property Taxes$2,070.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,380.00 $1,365.00 / mo | $81,900.00 $1,365.00 / mo | $163,800.00 $1,365.00 / mo | |||
| Estimated Expenses | $2,070.00 | $10,350.00 | $20,700.00 | |||
| Net Cash Flow | $14,310.00 | $71,550.00 | $143,100.00 | |||
| HOA Fees | $858.00 | $4,290.00 | $8,580.00 |