Property Info
- MLS O6244736
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 781
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.0 | Gross Yield9.7% | Annual Rent$18,000.00 | Property Taxes$1,432.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,432.00 | $7,160.00 | $14,320.00 | |||
| Net Cash Flow | $16,568.00 | $82,840.00 | $165,680.00 |