Property Info
- MLS O6165393
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 810
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.9 | Gross Yield7.8% | Annual Rent$15,600.00 | Property Taxes$1,812.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,812.00 | $9,060.00 | $18,120.00 | |||
| Net Cash Flow | $13,788.00 | $68,940.00 | $137,880.00 |