Property Info
- MLS O6420774
- Unit No 101
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1686
- Living Area (sqft) 1686
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.3 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$6,353.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,353.00 | $31,765.00 | $63,530.00 | |||
| Net Cash Flow | $22,447.00 | $112,235.00 | $224,470.00 |