Property Info
- MLS O6396270
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1080
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield7.3% | Annual Rent$18,000.00 | Property Taxes$2,213.00 | 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 | $2,213.00 | $11,065.00 | $22,130.00 | |||
| Net Cash Flow | $15,787.00 | $78,935.00 | $157,870.00 |