Property Info
- MLS O6258476
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 958
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate10.8 | Gross Yield11.6% | Annual Rent$23,760.00 | Property Taxes$1,658.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,760.00 $1,980.00 / mo | $118,800.00 $1,980.00 / mo | $237,600.00 $1,980.00 / mo | |||
| Estimated Expenses | $1,658.00 | $8,290.00 | $16,580.00 | |||
| Net Cash Flow | $22,102.00 | $110,510.00 | $221,020.00 |