Property Info
- MLS O6312009
- Unit No S
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 709
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate9.0 | Gross Yield10.1% | Annual Rent$19,140.00 | Property Taxes$2,026.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $2,026.89 | $10,134.45 | $20,268.90 | |||
| Net Cash Flow | $17,113.11 | $85,565.55 | $171,131.10 |