Property Info
- MLS O6405152
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1045
- Living Area (sqft) 676
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.2 | Gross Yield4.4% | Annual Rent$7,200.00 | Property Taxes$1,959.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,200.00 $600.00 / mo | $36,000.00 $600.00 / mo | $72,000.00 $600.00 / mo | |||
| Estimated Expenses | $1,959.04 | $9,795.20 | $19,590.40 | |||
| Net Cash Flow | $5,240.96 | $26,204.80 | $52,409.60 |