Property Info
- MLS O6245398
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 920
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.2 | Gross Yield10.1% | Annual Rent$15,600.00 | Property Taxes$1,326.57 | 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 | $1,326.57 | $6,632.85 | $13,265.70 | |||
| Net Cash Flow | $14,273.43 | $71,367.15 | $142,734.30 |