Property Info
- MLS O6261912
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1205
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate7.7 | Gross Yield8.7% | Annual Rent$25,140.00 | Property Taxes$2,758.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,140.00 $2,095.00 / mo | $125,700.00 $2,095.00 / mo | $251,400.00 $2,095.00 / mo | |||
| Estimated Expenses | $2,758.39 | $13,791.95 | $27,583.90 | |||
| Net Cash Flow | $22,381.61 | $111,908.05 | $223,816.10 |