Property Info
- MLS O6245521
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1164
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.5 | Gross Yield7.4% | Annual Rent$15,600.00 | Property Taxes$1,947.70 | 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 | $1,947.70 | $9,738.50 | $19,477.00 | |||
| Net Cash Flow | $13,652.30 | $68,261.50 | $136,523.00 |