Property Info
- MLS O6285798
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Crawlspace, Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield9.1% | Annual Rent$16,800.00 | Property Taxes$2,888.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,888.00 | $14,440.00 | $28,880.00 | |||
| Net Cash Flow | $13,912.00 | $69,560.00 | $139,120.00 |
