Property Info
- MLS O6327757
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1168
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
Cash Flow
| Cap Rate8.4 | Gross Yield9.6% | Annual Rent$24,000.00 | Property Taxes$3,074.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,074.15 | $15,370.75 | $30,741.50 | |||
| Net Cash Flow | $20,925.85 | $104,629.25 | $209,258.50 |