Property Info
- MLS O6284730
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1248
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate7.4 | Gross Yield8.7% | Annual Rent$20,400.00 | Property Taxes$3,119.00 | 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 | $3,119.00 | $15,595.00 | $31,190.00 | |||
| Net Cash Flow | $17,281.00 | $86,405.00 | $172,810.00 |