Property Info
- MLS O6330526
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1168
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate7.8 | Gross Yield9.1% | Annual Rent$19,200.00 | Property Taxes$2,888.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,888.06 | $14,440.30 | $28,880.60 | |||
| Net Cash Flow | $16,311.94 | $81,559.70 | $163,119.40 |