Property Info
- MLS O6285488
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1122
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Other
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$21,600.00 | Property Taxes$3,808.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,808.00 | $19,040.00 | $38,080.00 | |||
| Net Cash Flow | $17,792.00 | $88,960.00 | $177,920.00 |