Property Info
- MLS O6334119
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 506
- Living Area (sqft) 506
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate9.3 | Gross Yield10% | Annual Rent$13,200.00 | Property Taxes$921.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $921.47 | $4,607.35 | $9,214.70 | |||
| Net Cash Flow | $12,278.53 | $61,392.65 | $122,785.30 |