Property Info
- MLS O6336710
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1010
- Living Area (sqft) 1010
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
Cap Rate6.7 | Gross Yield7.7% | Annual Rent$28,800.00 | Property Taxes$3,785.71 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
Estimated Expenses | $3,785.71 | $18,928.55 | $37,857.10 | |||
Net Cash Flow | $25,014.29 | $125,071.45 | $250,142.90 |