Property Info
- MLS O6368152
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1100
- Living Area (sqft) 1100
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate7.2 | Gross Yield8.3% | Annual Rent$18,300.00 | Property Taxes$2,551.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $2,551.00 | $12,755.00 | $25,510.00 | |||
| Net Cash Flow | $15,749.00 | $78,745.00 | $157,490.00 |