Property Info
- MLS O6168764
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1079
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
Cap Rate6.5 | Gross Yield7.8% | Annual Rent$18,000.00 | Property Taxes$3,067.00 | 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 | $3,067.00 | $15,335.00 | $30,670.00 | |||
Net Cash Flow | $14,933.00 | $74,665.00 | $149,330.00 |