Property Info
- MLS O6217631
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1196
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.1 | Gross Yield7.4% | Annual Rent$18,540.00 | Property Taxes$3,394.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,540.00 $1,545.00 / mo | $92,700.00 $1,545.00 / mo | $185,400.00 $1,545.00 / mo | |||
| Estimated Expenses | $3,394.00 | $16,970.00 | $33,940.00 | |||
| Net Cash Flow | $15,146.00 | $75,730.00 | $151,460.00 |