Property Info
- MLS O6325080
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield7.4% | Annual Rent$21,540.00 | Property Taxes$2,620.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $2,620.97 | $13,104.85 | $26,209.70 | |||
| Net Cash Flow | $18,919.03 | $94,595.15 | $189,190.30 |