Property Info
- MLS O6253476
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1158
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate6.5 | Gross Yield7.6% | Annual Rent$25,200.00 | Property Taxes$3,759.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,759.73 | $18,798.65 | $37,597.30 | |||
| Net Cash Flow | $21,440.27 | $107,201.35 | $214,402.70 |