Property Info
- MLS O6408944
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 762
- Living Area (sqft) 762
- Foundation Block
- Min Lease Block
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate10.0 | Gross Yield11.7% | Annual Rent$12,000.00 | Property Taxes$1,739.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,739.38 | $8,696.90 | $17,393.80 | |||
| Net Cash Flow | $10,260.62 | $51,303.10 | $102,606.20 |