Property Info
- MLS O6201319
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1166
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate5.0 | Gross Yield5.9% | Annual Rent$13,164.00 | Property Taxes$1,984.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,164.00 $1,097.00 / mo | $65,820.00 $1,097.00 / mo | $131,640.00 $1,097.00 / mo | |||
| Estimated Expenses | $1,984.00 | $9,920.00 | $19,840.00 | |||
| Net Cash Flow | $11,180.00 | $55,900.00 | $111,800.00 |