Property Info
- MLS O6304872
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Block
- Min Lease Block
Interior Features
- L Dining
Cash Flow
| Cap Rate8.6 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$1,951.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,951.18 | $9,755.90 | $19,511.80 | |||
| Net Cash Flow | $17,248.82 | $86,244.10 | $172,488.20 |