Property Info
- MLS O6342640
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1092
- Living Area (sqft) 1092
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate9.4 | Gross Yield10.7% | Annual Rent$19,800.00 | Property Taxes$2,333.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,333.91 | $11,669.55 | $23,339.10 | |||
| Net Cash Flow | $17,466.09 | $87,330.45 | $174,660.90 |