Property Info
- MLS O6314675
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1512
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate1.8 | Gross Yield2.7% | Annual Rent$26,400.00 | Property Taxes$8,305.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $8,305.00 | $41,525.00 | $83,050.00 | |||
| Net Cash Flow | $18,095.00 | $90,475.00 | $180,950.00 |