Property Info
- MLS O6262588
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1632
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
Cap Rate1.5 | Gross Yield2.1% | Annual Rent$14,400.00 | Property Taxes$4,357.39 | 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 | $4,357.39 | $21,786.95 | $43,573.90 | |||
Net Cash Flow | $10,042.61 | $50,213.05 | $100,426.10 |