Property Info
- MLS O6381141
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 2164
- Living Area (sqft) 1396
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.2 | Gross Yield8.2% | Annual Rent$27,000.00 | Property Taxes$3,447.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,447.47 | $17,237.35 | $34,474.70 | |||
| Net Cash Flow | $23,552.53 | $117,762.65 | $235,525.30 |