Property Info
- MLS O6321477
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 844
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate7.0 | Gross Yield7.8% | Annual Rent$18,000.00 | Property Taxes$1,962.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,962.97 | $9,814.85 | $19,629.70 | |||
| Net Cash Flow | $16,037.03 | $80,185.15 | $160,370.30 |