Property Info
- MLS O6364612
- Unit No 421
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1174
- Living Area (sqft) 1174
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield9.2% | Annual Rent$21,600.00 | Property Taxes$3,705.77 | 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 | $3,705.77 | $18,528.85 | $37,057.70 | |||
| Net Cash Flow | $17,894.23 | $89,471.15 | $178,942.30 |