Property Info
- MLS OM691052
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1248
- Foundation Slab
- Min Lease Slab
- HOA Fees $171.05
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield9.2% | Annual Rent$24,000.00 | Property Taxes$2,245.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,245.30 | $11,226.50 | $22,453.00 | |||
| Net Cash Flow | $21,754.70 | $108,773.50 | $217,547.00 | |||
| HOA Fees | $2,052.60 | $10,263.00 | $20,526.00 |