Property Info
- MLS O6376004
- Unit No 1125
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 979
- Living Area (sqft) 979
- Foundation Block
- Min Lease -
Interior Features
Cash Flow
| Cap Rate9.7 | Gross Yield11% | Annual Rent$21,540.00 | Property Taxes$2,720.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $2,720.00 | $13,600.00 | $27,200.00 | |||
| Net Cash Flow | $18,820.00 | $94,100.00 | $188,200.00 |