Property Info
- MLS O6237982
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2200
- Foundation Slab
- Min Lease Slab
Interior Features
- Solid Surface Counters
Cash Flow
| Cap Rate7.2 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$3,774.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,774.45 | $18,872.25 | $37,744.50 | |||
| Net Cash Flow | $20,225.55 | $101,127.75 | $202,255.50 |