Property Info
- MLS O6325101
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1096
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield7.1% | Annual Rent$20,340.00 | Property Taxes$2,514.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,514.69 | $12,573.45 | $25,146.90 | |||
| Net Cash Flow | $17,825.31 | $89,126.55 | $178,253.10 |