Property Info
- MLS O6256237
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1225
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
Cash Flow
| Cap Rate6.0 | Gross Yield7.3% | Annual Rent$27,000.00 | Property Taxes$4,754.00 | 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 | $4,754.00 | $23,770.00 | $47,540.00 | |||
| Net Cash Flow | $22,246.00 | $111,230.00 | $222,460.00 |