Property Info
- MLS O6422169
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 646
- Living Area (sqft) 544
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield6.2% | Annual Rent$18,000.00 | Property Taxes$3,138.00 | 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 | $3,138.00 | $15,690.00 | $31,380.00 | |||
| Net Cash Flow | $14,862.00 | $74,310.00 | $148,620.00 |