Property Info
- MLS O6250829
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 839
- Foundation -
- Min Lease
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate14.5 | Gross Yield15.5% | Annual Rent$21,600.00 | Property Taxes$1,474.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,474.32 | $7,371.60 | $14,743.20 | |||
| Net Cash Flow | $20,125.68 | $100,628.40 | $201,256.80 |