Property Info
- MLS O6314851
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1109
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate7.2 | Gross Yield8.3% | Annual Rent$24,000.00 | Property Taxes$3,208.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,208.25 | $16,041.25 | $32,082.50 | |||
| Net Cash Flow | $20,791.75 | $103,958.75 | $207,917.50 |