Property Info
- MLS O6402219
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 816
- Living Area (sqft) 816
- Foundation Other
- Min Lease Other
Interior Features
- Other
Cash Flow
| Cap Rate0.9 | Gross Yield1.1% | Annual Rent$13,200.00 | Property Taxes$2,946.00 | 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 | $2,946.00 | $14,730.00 | $29,460.00 | |||
| Net Cash Flow | $10,254.00 | $51,270.00 | $102,540.00 |