Property Info
- MLS O6305211
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 936
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
Cash Flow
| Cap Rate12.0 | Gross Yield12.7% | Annual Rent$16,188.00 | Property Taxes$815.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,188.00 $1,349.00 / mo | $80,940.00 $1,349.00 / mo | $161,880.00 $1,349.00 / mo | |||
| Estimated Expenses | $815.44 | $4,077.20 | $8,154.40 | |||
| Net Cash Flow | $15,372.56 | $76,862.80 | $153,725.60 |