Property Info
- MLS O6281704
- Unit No 102
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1031
- Foundation Basement
- Min Lease Basement
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield8.9% | Annual Rent$19,200.00 | Property Taxes$2,557.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,557.00 | $12,785.00 | $25,570.00 | |||
| Net Cash Flow | $16,643.00 | $83,215.00 | $166,430.00 |