Property Info
- MLS O6188108
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 624
- Foundation Crawlspace, Other
- Min Lease Crawlspace, Other
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate10.1 | Gross Yield10.7% | Annual Rent$14,400.00 | Property Taxes$749.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $749.03 | $3,745.15 | $7,490.30 | |||
| Net Cash Flow | $13,650.97 | $68,254.85 | $136,509.70 |