Property Info
- MLS O6405719
- Unit No 104
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1548
- Living Area (sqft) 1548
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
Cash Flow
| Cap Rate7.9 | Gross Yield9.7% | Annual Rent$22,800.00 | Property Taxes$4,310.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,310.34 | $21,551.70 | $43,103.40 | |||
| Net Cash Flow | $18,489.66 | $92,448.30 | $184,896.60 |