Property Info
- MLS O6321182
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 7241
- Living Area (sqft) 1056
- Foundation Basement
- Min Lease Basement
Interior Features
- Accessibility Features
Cash Flow
| Cap Rate8.6 | Gross Yield9.9% | Annual Rent$22,200.00 | Property Taxes$2,917.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,917.53 | $14,587.65 | $29,175.30 | |||
| Net Cash Flow | $19,282.47 | $96,412.35 | $192,824.70 |