Property Info
- MLS O6285925
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1064
- Foundation Crawlspace
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate8.4 | Gross Yield10% | Annual Rent$19,200.00 | Property Taxes$3,073.00 | 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 | $3,073.00 | $15,365.00 | $30,730.00 | |||
| Net Cash Flow | $16,127.00 | $80,635.00 | $161,270.00 |