Property Info
- MLS O6327872
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1040
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.3 | Gross Yield6.2% | Annual Rent$15,300.00 | Property Taxes$2,409.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $2,409.00 | $12,045.00 | $24,090.00 | |||
| Net Cash Flow | $12,891.00 | $64,455.00 | $128,910.00 |