Property Info
- MLS O6362428
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1024
- Living Area (sqft) 1024
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.1% | Annual Rent$26,400.00 | Property Taxes$4,235.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,235.78 | $21,178.90 | $42,357.80 | |||
| Net Cash Flow | $22,164.22 | $110,821.10 | $221,642.20 |