Property Info
- MLS O6230165
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 904
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield5.8% | Annual Rent$19,800.00 | Property Taxes$2,495.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,495.00 | $12,475.00 | $24,950.00 | |||
| Net Cash Flow | $17,305.00 | $86,525.00 | $173,050.00 |