Property Info
- MLS O6246106
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1150
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.0 | Gross Yield2.6% | Annual Rent$7,800.00 | Property Taxes$1,852.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,800.00 $650.00 / mo | $39,000.00 $650.00 / mo | $78,000.00 $650.00 / mo | |||
| Estimated Expenses | $1,852.35 | $9,261.75 | $18,523.50 | |||
| Net Cash Flow | $5,947.65 | $29,738.25 | $59,476.50 |