Property Info
- MLS O6323489
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1449
- Living Area (sqft) 1449
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield6.9% | Annual Rent$33,540.00 | Property Taxes$6,114.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,540.00 $2,795.00 / mo | $167,700.00 $2,795.00 / mo | $335,400.00 $2,795.00 / mo | |||
| Estimated Expenses | $6,114.00 | $30,570.00 | $61,140.00 | |||
| Net Cash Flow | $27,426.00 | $137,130.00 | $274,260.00 |