Property Info
- MLS O6157596
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1196
- Foundation Block
- Min Lease Block
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate10.0 | Gross Yield11.4% | Annual Rent$16,740.00 | Property Taxes$2,095.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,740.00 $1,395.00 / mo | $83,700.00 $1,395.00 / mo | $167,400.00 $1,395.00 / mo | |||
| Estimated Expenses | $2,095.00 | $10,475.00 | $20,950.00 | |||
| Net Cash Flow | $14,645.00 | $73,225.00 | $146,450.00 |