Property Info
- MLS O6331523
- Unit No 1022
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 975
- Foundation Block
- Min Lease Block
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate9.2 | Gross Yield10.3% | Annual Rent$18,000.00 | Property Taxes$1,936.00 | 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 | $1,936.00 | $9,680.00 | $19,360.00 | |||
| Net Cash Flow | $16,064.00 | $80,320.00 | $160,640.00 |