Property Info
- MLS O6341512
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1076
- Living Area (sqft) 1076
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate8.4 | Gross Yield9.2% | Annual Rent$18,000.00 | Property Taxes$1,644.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,644.53 | $8,222.65 | $16,445.30 | |||
| Net Cash Flow | $16,355.47 | $81,777.35 | $163,554.70 |