Property Info
- MLS O6199487
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 920
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.4% | Annual Rent$21,000.00 | Property Taxes$2,709.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,709.47 | $13,547.35 | $27,094.70 | |||
| Net Cash Flow | $18,290.53 | $91,452.65 | $182,905.30 |