Property Info
- MLS O6225899
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1100
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.7 | Gross Yield6.8% | Annual Rent$22,200.00 | Property Taxes$323.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $323.40 | $1,617.00 | $3,234.00 | |||
| Net Cash Flow | $21,876.60 | $109,383.00 | $218,766.00 |