Property Info
- MLS O6215852
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate7.2 | Gross Yield8.8% | Annual Rent$16,500.00 | Property Taxes$2,997.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $2,997.46 | $14,987.30 | $29,974.60 | |||
| Net Cash Flow | $13,502.54 | $67,512.70 | $135,025.40 |