Property Info
- MLS O6271344
- Unit No A & B
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1271
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.3 | Gross Yield5.2% | Annual Rent$15,600.00 | Property Taxes$2,840.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,840.50 | $14,202.50 | $28,405.00 | |||
| Net Cash Flow | $12,759.50 | $63,797.50 | $127,595.00 |