Property Info
- MLS O6024316
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1176
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Attic Fan
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.8 | Gross Yield7.3% | Annual Rent$20,400.00 | Property Taxes$1,353.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,353.29 | $6,766.45 | $13,532.90 | |||
| Net Cash Flow | $19,046.71 | $95,233.55 | $190,467.10 |