Property Info
- MLS O6312845
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1007
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate9.8 | Gross Yield10% | Annual Rent$21,600.00 | Property Taxes$491.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $491.24 | $2,456.20 | $4,912.40 | |||
| Net Cash Flow | $21,108.76 | $105,543.80 | $211,087.60 |