Property Info
- MLS OM719411
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1934
- Living Area (sqft) 1454
- Foundation Slab
- Min Lease Slab
- HOA Fees $527.88
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate11.8 | Gross Yield15.2% | Annual Rent$45,600.00 | Property Taxes$4,042.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $4,042.00 | $20,210.00 | $40,420.00 | |||
| Net Cash Flow | $41,558.00 | $207,790.00 | $415,580.00 | |||
| HOA Fees | $6,334.56 | $31,672.80 | $63,345.60 |