Property Info
- MLS O6249484
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1201
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8% | Annual Rent$15,600.00 | Property Taxes$2,343.00 | 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 | $2,343.00 | $11,715.00 | $23,430.00 | |||
| Net Cash Flow | $13,257.00 | $66,285.00 | $132,570.00 |