Property Info
- MLS OM709606
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2150
- Living Area (sqft) 1571
- Foundation Slab
- Min Lease Slab
- HOA Fees $528.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate14.6 | Gross Yield17.2% | Annual Rent$51,600.00 | Property Taxes$1,518.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $51,600.00 $4,300.00 / mo | $258,000.00 $4,300.00 / mo | $516,000.00 $4,300.00 / mo | |||
| Estimated Expenses | $1,518.31 | $7,591.55 | $15,183.10 | |||
| Net Cash Flow | $50,081.69 | $250,408.45 | $500,816.90 | |||
| HOA Fees | $6,336.00 | $31,680.00 | $63,360.00 |