Property Info
- MLS O6286567
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1582
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate6.5 | Gross Yield7.6% | Annual Rent$23,400.00 | Property Taxes$3,257.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,257.00 | $16,285.00 | $32,570.00 | |||
| Net Cash Flow | $20,143.00 | $100,715.00 | $201,430.00 |