Property Info
- MLS O6347730
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 980
- Living Area (sqft) 980
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield4.5% | Annual Rent$9,000.00 | Property Taxes$1,328.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,000.00 $750.00 / mo | $45,000.00 $750.00 / mo | $90,000.00 $750.00 / mo | |||
| Estimated Expenses | $1,328.00 | $6,640.00 | $13,280.00 | |||
| Net Cash Flow | $7,672.00 | $38,360.00 | $76,720.00 |