Property Info
- MLS O6403913
- Unit No D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 992
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate18.5 | Gross Yield20% | Annual Rent$18,000.00 | Property Taxes$1,402.12 | 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 | $1,402.12 | $7,010.60 | $14,021.20 | |||
| Net Cash Flow | $16,597.88 | $82,989.40 | $165,978.80 |