Property Info
- MLS OM685556
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1134
- Foundation Slab
- Min Lease Slab
- HOA Fees $228.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield8.1% | Annual Rent$17,400.00 | Property Taxes$2,682.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,682.44 | $13,412.20 | $26,824.40 | |||
| Net Cash Flow | $14,717.56 | $73,587.80 | $147,175.60 | |||
| HOA Fees | $2,736.00 | $13,680.00 | $27,360.00 |