Property Info
- MLS O6320337
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1800
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Walk-In Closet(s)
Cash Flow
Cap Rate8.5 | Gross Yield9.8% | Annual Rent$26,400.00 | Property Taxes$3,435.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
Estimated Expenses | $3,435.00 | $17,175.00 | $34,350.00 | |||
Net Cash Flow | $22,965.00 | $114,825.00 | $229,650.00 |