Property Info
- MLS O6385900
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 605
- Living Area (sqft) 605
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Eat-in Kitchen
- Other
Cash Flow
| Cap Rate5.5 | Gross Yield6% | Annual Rent$18,000.00 | Property Taxes$1,556.57 | 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 | $1,556.57 | $7,782.85 | $15,565.70 | |||
| Net Cash Flow | $16,443.43 | $82,217.15 | $164,434.30 |