Property Info
- MLS O6279801
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1250
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.4 | Gross Yield7.6% | Annual Rent$20,400.00 | Property Taxes$3,128.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,128.83 | $15,644.15 | $31,288.30 | |||
| Net Cash Flow | $17,271.17 | $86,355.85 | $172,711.70 |