Property Info
- MLS O6285882
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 792
- Foundation Other
- Min Lease Other
Interior Features
- Other
Cash Flow
| Cap Rate11.3 | Gross Yield12.4% | Annual Rent$18,000.00 | Property Taxes$1,632.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,632.00 | $8,160.00 | $16,320.00 | |||
| Net Cash Flow | $16,368.00 | $81,840.00 | $163,680.00 |