Property Info
- MLS O6261488
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1068
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.5 | Gross Yield7.7% | Annual Rent$24,000.00 | Property Taxes$3,728.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,728.00 | $18,640.00 | $37,280.00 | |||
| Net Cash Flow | $20,272.00 | $101,360.00 | $202,720.00 |