Property Info
- MLS O6300444
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 768
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield7.5% | Annual Rent$15,000.00 | Property Taxes$1,857.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,857.00 | $9,285.00 | $18,570.00 | |||
| Net Cash Flow | $13,143.00 | $65,715.00 | $131,430.00 |