Property Info
- MLS O6219554
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1160
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Smart Home
- Thermostat
Cash Flow
| Cap Rate7.6 | Gross Yield8.9% | Annual Rent$25,200.00 | Property Taxes$3,748.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,748.12 | $18,740.60 | $37,481.20 | |||
| Net Cash Flow | $21,451.88 | $107,259.40 | $214,518.80 |