Property Info
- MLS OM714772
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1022
- Living Area (sqft) 958
- Foundation Slab
- Min Lease Slab
- HOA Fees $16.75
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield7% | Annual Rent$16,800.00 | Property Taxes$2,698.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,698.31 | $13,491.55 | $26,983.10 | |||
| Net Cash Flow | $14,101.69 | $70,508.45 | $141,016.90 | |||
| HOA Fees | $201.00 | $1,005.00 | $2,010.00 |