Property Info
- MLS O6043347
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 804
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.8 | Gross Yield7.5% | Annual Rent$12,000.00 | Property Taxes$1,126.23 | 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 | $1,126.23 | $5,631.15 | $11,262.30 | |||
| Net Cash Flow | $10,873.77 | $54,368.85 | $108,737.70 |