Property Info
- MLS O6302011
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1070
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate8.0 | Gross Yield9.4% | Annual Rent$25,440.00 | Property Taxes$3,962.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,440.00 $2,120.00 / mo | $127,200.00 $2,120.00 / mo | $254,400.00 $2,120.00 / mo | |||
| Estimated Expenses | $3,962.00 | $19,810.00 | $39,620.00 | |||
| Net Cash Flow | $21,478.00 | $107,390.00 | $214,780.00 |