Property Info
- MLS O6229099
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1168
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield8% | Annual Rent$30,000.00 | Property Taxes$3,580.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,580.00 | $17,900.00 | $35,800.00 | |||
| Net Cash Flow | $26,420.00 | $132,100.00 | $264,200.00 |