Property Info
- MLS O6313175
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1499
- Foundation Block, Other
- Min Lease Block, Other
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate5.1 | Gross Yield6% | Annual Rent$16,800.00 | Property Taxes$2,474.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,474.74 | $12,373.70 | $24,747.40 | |||
| Net Cash Flow | $14,325.26 | $71,626.30 | $143,252.60 |