Property Info
- MLS O6299740
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1000
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.3 | Gross Yield3.3% | Annual Rent$19,800.00 | Property Taxes$6,393.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $6,393.02 | $31,965.10 | $63,930.20 | |||
| Net Cash Flow | $13,406.98 | $67,034.90 | $134,069.80 |