Property Info
- MLS OM695975
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 858
- Foundation Slab
- Min Lease Slab
- HOA Fees $278.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate17.8 | Gross Yield20.5% | Annual Rent$39,000.00 | Property Taxes$1,782.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,000.00 $3,250.00 / mo | $195,000.00 $3,250.00 / mo | $390,000.00 $3,250.00 / mo | |||
| Estimated Expenses | $1,782.10 | $8,910.50 | $17,821.00 | |||
| Net Cash Flow | $37,217.90 | $186,089.50 | $372,179.00 | |||
| HOA Fees | $3,336.00 | $16,680.00 | $33,360.00 |