Property Info
- MLS O6342683
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 864
- Living Area (sqft) 864
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate9.6 | Gross Yield11% | Annual Rent$19,200.00 | Property Taxes$2,333.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,333.91 | $11,669.55 | $23,339.10 | |||
| Net Cash Flow | $16,866.09 | $84,330.45 | $168,660.90 |