Property Info
- MLS O6358225
- Unit No 128
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1275
- Living Area (sqft) 1275
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.7 | Gross Yield9.8% | Annual Rent$26,340.00 | Property Taxes$3,091.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,340.00 $2,195.00 / mo | $131,700.00 $2,195.00 / mo | $263,400.00 $2,195.00 / mo | |||
| Estimated Expenses | $3,091.00 | $15,455.00 | $30,910.00 | |||
| Net Cash Flow | $23,249.00 | $116,245.00 | $232,490.00 |