Property Info
- MLS O6416797
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1811
- Living Area (sqft) 1283
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.42
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield6.8% | Annual Rent$22,800.00 | Property Taxes$4,567.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,567.00 | $22,835.00 | $45,670.00 | |||
| Net Cash Flow | $18,233.00 | $91,165.00 | $182,330.00 | |||
| HOA Fees | $305.04 | $1,525.20 | $3,050.40 |