Property Info
- MLS O6312723
- Unit No N
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1368
- Foundation Other
- Min Lease Other
Interior Features
- Other
Cash Flow
| Cap Rate8.5 | Gross Yield9.6% | Annual Rent$12,000.00 | Property Taxes$1,396.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,396.00 | $6,980.00 | $13,960.00 | |||
| Net Cash Flow | $10,604.00 | $53,020.00 | $106,040.00 |