Property Info
- MLS O6251098
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 8537
- Living Area (sqft) 752
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield8.6% | Annual Rent$15,600.00 | Property Taxes$973.94 | 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 | $973.94 | $4,869.70 | $9,739.40 | |||
| Net Cash Flow | $14,626.06 | $73,130.30 | $146,260.60 |