Property Info
- MLS O6381550
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 958
- Living Area (sqft) 650
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.3% | Annual Rent$18,000.00 | Property Taxes$2,461.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,461.00 | $12,305.00 | $24,610.00 | |||
| Net Cash Flow | $15,539.00 | $77,695.00 | $155,390.00 |