Property Info
- MLS O6302989
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate2.3 | Gross Yield3.2% | Annual Rent$9,600.00 | Property Taxes$2,788.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $2,788.24 | $13,941.20 | $27,882.40 | |||
| Net Cash Flow | $6,811.76 | $34,058.80 | $68,117.60 |