Property Info
- MLS O6396044
- Unit No 311
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1408
- Living Area (sqft) 1408
- Foundation Basement
- Min Lease Basement
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.3 | Gross Yield8.7% | Annual Rent$24,000.00 | Property Taxes$3,912.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,912.00 | $19,560.00 | $39,120.00 | |||
| Net Cash Flow | $20,088.00 | $100,440.00 | $200,880.00 |