Property Info
- MLS O6286678
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1440
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate12.0 | Gross Yield12.4% | Annual Rent$36,000.00 | Property Taxes$1,087.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $1,087.73 | $5,438.65 | $10,877.30 | |||
| Net Cash Flow | $34,912.27 | $174,561.35 | $349,122.70 |