Property Info
- MLS O6362432
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1076
- Living Area (sqft) 1076
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.2% | Annual Rent$20,400.00 | Property Taxes$4,210.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,210.02 | $21,050.10 | $42,100.20 | |||
| Net Cash Flow | $16,189.98 | $80,949.90 | $161,899.80 |