Property Info
- MLS O6258693
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 780
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate9.0 | Gross Yield9.6% | Annual Rent$14,400.00 | Property Taxes$943.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $943.25 | $4,716.25 | $9,432.50 | |||
| Net Cash Flow | $13,456.75 | $67,283.75 | $134,567.50 |