Property Info
- MLS O6324612
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 732
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate18.8 | Gross Yield19.6% | Annual Rent$31,200.00 | Property Taxes$1,379.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $1,379.00 | $6,895.00 | $13,790.00 | |||
| Net Cash Flow | $29,821.00 | $149,105.00 | $298,210.00 |