Property Info
- MLS O6257967
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1016
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate6.1 | Gross Yield7.5% | Annual Rent$18,000.00 | Property Taxes$3,311.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,311.00 | $16,555.00 | $33,110.00 | |||
| Net Cash Flow | $14,689.00 | $73,445.00 | $146,890.00 |