Property Info
- MLS O6285521
- Unit No 1805
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Elevator
- High Ceilings
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate8.1 | Gross Yield9.3% | Annual Rent$38,400.00 | Property Taxes$4,901.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $4,901.00 | $24,505.00 | $49,010.00 | |||
| Net Cash Flow | $33,499.00 | $167,495.00 | $334,990.00 |