Property Info
- MLS O6252676
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1015
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.5 | Gross Yield9.5% | Annual Rent$27,000.00 | Property Taxes$2,848.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $2,848.95 | $14,244.75 | $28,489.50 | |||
| Net Cash Flow | $24,151.05 | $120,755.25 | $241,510.50 |