Property Info
- MLS O6337897
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1480
- Living Area (sqft) 1426
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.9 | Gross Yield7.6% | Annual Rent$21,600.00 | Property Taxes$2,001.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,001.51 | $10,007.55 | $20,015.10 | |||
| Net Cash Flow | $19,598.49 | $97,992.45 | $195,984.90 |