Property Info
- MLS O6287510
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1106
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Skylight(s)
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield7.9% | Annual Rent$20,400.00 | Property Taxes$3,436.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,436.63 | $17,183.15 | $34,366.30 | |||
| Net Cash Flow | $16,963.37 | $84,816.85 | $169,633.70 |