Property Info
- MLS O6307842
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1013
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.9 | Gross Yield3.7% | Annual Rent$20,400.00 | Property Taxes$4,605.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,605.98 | $23,029.90 | $46,059.80 | |||
| Net Cash Flow | $15,794.02 | $78,970.10 | $157,940.20 |