Property Info
- MLS O6298749
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1292
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.6% | Annual Rent$25,200.00 | Property Taxes$5,039.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,039.57 | $25,197.85 | $50,395.70 | |||
| Net Cash Flow | $20,160.43 | $100,802.15 | $201,604.30 |
