Property Info
- MLS O6333877
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1404
- Living Area (sqft) 1111
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate9.1 | Gross Yield9.3% | Annual Rent$26,400.00 | Property Taxes$537.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $537.77 | $2,688.85 | $5,377.70 | |||
| Net Cash Flow | $25,862.23 | $129,311.15 | $258,622.30 |