Property Info
- MLS O6245468
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 998
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate8.2 | Gross Yield8.7% | Annual Rent$14,400.00 | Property Taxes$912.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $912.83 | $4,564.15 | $9,128.30 | |||
| Net Cash Flow | $13,487.17 | $67,435.85 | $134,871.70 |