Property Info
- MLS O6300237
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1976
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.9 | Gross Yield9.6% | Annual Rent$24,000.00 | Property Taxes$1,714.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $1,714.50 | $8,572.50 | $17,145.00 | |||
| Net Cash Flow | $22,285.50 | $111,427.50 | $222,855.00 |