Property Info
- MLS O6234615
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1148
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.1 | Gross Yield4.7% | Annual Rent$15,600.00 | Property Taxes$2,096.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,096.83 | $10,484.15 | $20,968.30 | |||
| Net Cash Flow | $13,503.17 | $67,515.85 | $135,031.70 |