Property Info
- MLS O6422358
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1644
- Living Area (sqft) 1644
- Foundation Slab
- Min Lease Slab
- HOA Fees $468.44
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield7.6% | Annual Rent$34,200.00 | Property Taxes$7,503.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $7,503.00 | $37,515.00 | $75,030.00 | |||
| Net Cash Flow | $26,697.00 | $133,485.00 | $266,970.00 | |||
| HOA Fees | $5,621.28 | $28,106.40 | $56,212.80 |