Property Info
- MLS O6250829
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 839
- Foundation -
- Min Lease
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate11.5 | Gross Yield12.4% | Annual Rent$19,800.00 | Property Taxes$1,474.32 | 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 | $1,474.32 | $7,371.60 | $14,743.20 | |||
| Net Cash Flow | $18,325.68 | $91,628.40 | $183,256.80 |