Property Info
- MLS D6139886
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1268
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate8.1 | Gross Yield9.4% | Annual Rent$21,600.00 | Property Taxes$3,037.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,037.11 | $15,185.55 | $30,371.10 | |||
| Net Cash Flow | $18,562.89 | $92,814.45 | $185,628.90 |