Property Info
- MLS O6261943
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 572
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Other
Cash Flow
| Cap Rate6.6 | Gross Yield7.8% | Annual Rent$13,200.00 | Property Taxes$1,910.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,910.20 | $9,551.00 | $19,102.00 | |||
| Net Cash Flow | $11,289.80 | $56,449.00 | $112,898.00 |