Property Info
- MLS O6253601
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 888
- Foundation Slab
- Min Lease -
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate5.2 | Gross Yield5.9% | Annual Rent$12,000.00 | Property Taxes$1,343.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,343.25 | $6,716.25 | $13,432.50 | |||
| Net Cash Flow | $10,656.75 | $53,283.75 | $106,567.50 |