Property Info
- MLS O6353385
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1628
- Living Area (sqft) 1508
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Window Treatments
Cash Flow
| Cap Rate3.2 | Gross Yield4.5% | Annual Rent$21,600.00 | Property Taxes$6,624.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $6,624.78 | $33,123.90 | $66,247.80 | |||
| Net Cash Flow | $14,975.22 | $74,876.10 | $149,752.20 |