Property Info
- MLS O6253631
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1157
- Foundation Block
- Min Lease Block
Interior Features
- Other
Cash Flow
| Cap Rate4.6 | Gross Yield5.5% | Annual Rent$15,600.00 | Property Taxes$2,633.81 | 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 | $2,633.81 | $13,169.05 | $26,338.10 | |||
| Net Cash Flow | $12,966.19 | $64,830.95 | $129,661.90 |