Property Info
- MLS O6262906
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1025
- Foundation Slab
- Min Lease Slab
Interior Features
- Stone Counters
Cash Flow
| Cap Rate6.2 | Gross Yield7.2% | Annual Rent$18,600.00 | Property Taxes$2,467.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,467.26 | $12,336.30 | $24,672.60 | |||
| Net Cash Flow | $16,132.74 | $80,663.70 | $161,327.40 |