Property Info
- MLS O6315113
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 744
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield7.9% | Annual Rent$15,600.00 | Property Taxes$811.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $811.14 | $4,055.70 | $8,111.40 | |||
| Net Cash Flow | $14,788.86 | $73,944.30 | $147,888.60 |