Property Info
- MLS O6249110
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1249
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Other
Cash Flow
| Cap Rate7.5 | Gross Yield8.8% | Annual Rent$19,800.00 | Property Taxes$2,961.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,961.08 | $14,805.40 | $29,610.80 | |||
| Net Cash Flow | $16,838.92 | $84,194.60 | $168,389.20 |