Property Info
- MLS OM712684
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2200
- Living Area (sqft) 1556
- Foundation Slab
- Min Lease Slab
- HOA Fees $728.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate-0.1 | Gross Yield3.1% | Annual Rent$8,736.00 | Property Taxes$345.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $8,736.00 $728.00 / mo | $43,680.00 $728.00 / mo | $87,360.00 $728.00 / mo | |||
| Estimated Expenses | $345.40 | $1,727.00 | $3,454.00 | |||
| Net Cash Flow | $8,390.60 | $41,953.00 | $83,906.00 | |||
| HOA Fees | $8,736.00 | $43,680.00 | $87,360.00 |