Property Info
- MLS O6384063
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 762
- Living Area (sqft) 762
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.3% | Annual Rent$13,200.00 | Property Taxes$1,738.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,738.02 | $8,690.10 | $17,380.20 | |||
| Net Cash Flow | $11,461.98 | $57,309.90 | $114,619.80 |