Property Info
- MLS O6259440
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1216
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate6.1 | Gross Yield6.8% | Annual Rent$15,000.00 | Property Taxes$1,684.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,684.00 | $8,420.00 | $16,840.00 | |||
| Net Cash Flow | $13,316.00 | $66,580.00 | $133,160.00 |