Property Info
- MLS O6307037
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1185
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.2 | Gross Yield6.9% | Annual Rent$18,000.00 | Property Taxes$1,849.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,849.00 | $9,245.00 | $18,490.00 | |||
| Net Cash Flow | $16,151.00 | $80,755.00 | $161,510.00 |