Property Info
- MLS OM694566
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1481
- Foundation Slab
- Min Lease Slab
- HOA Fees $278.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield8.5% | Annual Rent$18,000.00 | Property Taxes$2,878.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,878.34 | $14,391.70 | $28,783.40 | |||
| Net Cash Flow | $15,121.66 | $75,608.30 | $151,216.60 | |||
| HOA Fees | $3,336.00 | $16,680.00 | $33,360.00 |