Property Info
- MLS O6196777
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1288
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate5.2 | Gross Yield6.1% | Annual Rent$10,800.00 | Property Taxes$1,501.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,501.00 | $7,505.00 | $15,010.00 | |||
| Net Cash Flow | $9,299.00 | $46,495.00 | $92,990.00 |