Property Info
- MLS O6346169
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1228
- Living Area (sqft) 948
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate8.2 | Gross Yield8.6% | Annual Rent$16,800.00 | Property Taxes$889.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $889.54 | $4,447.70 | $8,895.40 | |||
| Net Cash Flow | $15,910.46 | $79,552.30 | $159,104.60 |