Property Info
- MLS O6340867
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1170
- Living Area (sqft) 1027
- Foundation Block
- Min Lease Block
Interior Features
- Other
Cash Flow
| Cap Rate11.5 | Gross Yield12.8% | Annual Rent$20,400.00 | Property Taxes$2,064.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,064.68 | $10,323.40 | $20,646.80 | |||
| Net Cash Flow | $18,335.32 | $91,676.60 | $183,353.20 |